investorscraft@gmail.com

Intrinsic ValueJiangsu NanFang Precision Co.,Ltd. (002553.SZ)

Previous Close$27.55
Intrinsic Value
Upside potential
Previous Close
$27.55

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jiangsu NanFang Precision operates as a specialized manufacturer of precision needle roller bearings and automotive components, serving both domestic Chinese and international markets. The company's core revenue model centers on designing, developing, and selling high-precision mechanical components, with needle bearings representing its primary product category. These include drawn cup needle bearings, thrust needle bearings, and specialized one-way clutch needle bearings used across multiple industrial applications. The company has established a niche position within the automotive supply chain, providing essential components for critical systems including ABS, transmissions, throttle valves, and starter motors. Beyond automotive applications, NanFang's products serve diverse industrial sectors including power tools, robotics reducers, conveyor equipment, and high-voltage electrical switches, demonstrating the versatility of its core bearing technology. This diversification helps mitigate cyclical exposure to any single end-market. The company's market positioning reflects a focus on precision engineering and manufacturing expertise rather than competing on volume alone, targeting applications where technical specifications and reliability are paramount. Founded in 1988 and based in Changzhou, a major industrial hub, the company benefits from proximity to China's automotive and manufacturing clusters while maintaining an export-oriented business model.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of CNY 784.1 million, with net income of CNY 24.4 million, indicating a net margin of approximately 3.1%. Operating cash flow generation was robust at CNY 110.9 million, significantly exceeding net income and suggesting healthy cash conversion from operations. Capital expenditures of CNY 23.2 million were modest relative to operating cash flow, indicating a capital-light model or mature asset base requiring limited reinvestment.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.07, reflecting the company's current earnings power on its equity base. The substantial operating cash flow relative to net income points to strong underlying cash generation, potentially due to non-cash charges or efficient working capital management. The company's ability to generate cash significantly in excess of its capital expenditure requirements provides financial flexibility for dividends, debt reduction, or strategic investments.

Balance Sheet And Financial Health

The balance sheet appears conservative, with cash and equivalents of CNY 441.8 million substantially exceeding total debt of CNY 30.0 million, indicating a strong net cash position. This low leverage profile provides significant financial stability and capacity to withstand industry downturns or pursue growth opportunities. The high cash balance may also reflect a strategic buffer or recent capital raising activities.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend policy, distributing CNY 0.20 per share, which represents a substantial payout relative to its EPS of CNY 0.07. This suggests the dividend may be supported by strong cash flow rather than current earnings alone. Future growth will likely depend on expansion within its specialized automotive and industrial component segments, leveraging its precision manufacturing capabilities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.1 billion, the company trades at significant multiples to both revenue and earnings, suggesting market expectations for future growth or premium valuation for its niche positioning. The beta of 0.435 indicates lower volatility than the broader market, potentially reflecting its stable business model or specific investor base.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established expertise in precision bearing manufacturing, diversified industrial customer base, and strong financial position. The outlook will be influenced by automotive production trends, industrial automation adoption, and the company's ability to maintain its technological edge. Its net cash position provides strategic optionality for organic investment or potential acquisitions to enhance its product portfolio.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount