investorscraft@gmail.com

Intrinsic ValueNanning Baling Technology Co., Ltd. (002592.SZ)

Previous Close$10.51
Intrinsic Value
Upside potential
Previous Close
$10.51

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

Nanning Baling Technology operates as a specialized manufacturer of copper and aluminum tube-fin heat exchanger products, serving primarily the automotive and industrial machinery sectors. The company's core revenue model centers on the research, development, and sale of precision-engineered thermal management components, including intercoolers, radiators, and cooling modules for various vehicle types and industrial applications. Its product portfolio targets essential cooling needs across passenger cars, heavy-duty trucks, buses, engineering machinery, and specialized equipment in defense and computing. Within China's competitive industrial machinery landscape, Baling Technology has established a niche position by focusing on technical expertise in heat exchange solutions rather than competing in broader automotive parts manufacturing. The company's export activities to markets like the United States and Australia demonstrate its ability to meet international quality standards, though its primary revenue base remains domestic. This dual-market approach provides diversification while leveraging China's manufacturing scale. The company's foundation in 2001 has allowed it to develop long-term relationships with industrial clients who require reliable thermal components for demanding applications.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of approximately CNY 659 million with net income of CNY 70 million, translating to a healthy net margin of around 10.6%. Operating cash flow generation was strong at CNY 71 million, significantly exceeding capital expenditures of CNY 5.8 million, indicating efficient conversion of earnings into cash. The business demonstrates solid operational efficiency with capital expenditures representing only a small fraction of operating cash flow, suggesting mature operations with limited reinvestment requirements for maintenance.

Earnings Power And Capital Efficiency

The company exhibits respectable earnings power with diluted EPS of CNY 0.26 and robust cash generation capabilities. Operating cash flow comfortably covers both operational needs and strategic investments, with free cash flow generation appearing substantial relative to the company's market capitalization. The modest capital expenditure requirements indicate that the business can maintain its competitive position without significant ongoing capital investment, supporting sustainable earnings quality.

Balance Sheet And Financial Health

Baling Technology maintains a conservative financial structure with cash and equivalents of CNY 58.7 million against total debt of CNY 28.4 million, resulting in a net cash position. This strong liquidity profile provides significant financial flexibility and resilience. The low debt level relative to both equity and operating cash flow indicates minimal financial risk and capacity to withstand industry cyclicality without straining the capital structure.

Growth Trends And Dividend Policy

The company currently follows a conservative capital return policy with no dividend distribution, opting instead to retain earnings for operational flexibility and potential strategic initiatives. While specific historical growth rates are unavailable, the current financial metrics suggest a stable, mature business rather than one pursuing aggressive expansion. The retention of earnings supports internal funding of opportunities while maintaining financial stability in the capital-intensive industrial sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.98 billion, the company trades at a P/E ratio of around 28 times trailing earnings, which may reflect expectations for stability rather than high growth. The beta of 0.47 indicates lower volatility compared to the broader market, suggesting investors perceive the business as relatively defensive within the industrial sector. This valuation multiple implies moderate growth expectations given the company's niche market position.

Strategic Advantages And Outlook

Baling Technology's strategic position derives from its specialized expertise in heat exchanger manufacturing and established client relationships in automotive and industrial sectors. The company's export capabilities provide geographic diversification beyond its domestic Chinese market. The outlook appears stable given the essential nature of its products across multiple industrial applications, though dependent on automotive production cycles and industrial investment trends. Its strong balance sheet positions it well to navigate sector volatility.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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