investorscraft@gmail.com

Intrinsic ValueNanxing Machinery Co., Ltd. (002757.SZ)

Previous Close$21.43
Intrinsic Value
Upside potential
Previous Close
$21.43

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

Nanxing Machinery Co., Ltd. operates as a specialized manufacturer and global supplier of furniture production machinery, serving industrial clients across woodworking and furniture manufacturing sectors. The company's core revenue model centers on the research, development, production, and sale of comprehensive machinery solutions, including panel dividing saws, CNC nesting machines, edge banders, and automated production lines. This integrated approach positions Nanxing as a one-stop provider for furniture manufacturers seeking to automate and optimize their production processes, from raw material processing to finished product assembly. Operating in the capital goods segment of industrials, the company has established an international footprint with market presence extending beyond China to Germany, the United States, Russia, and the Middle East, demonstrating its competitive positioning in both domestic and export markets. The company's product portfolio addresses various stages of furniture manufacturing, emphasizing precision, efficiency, and automation capabilities that cater to industrial-scale production requirements. This strategic focus on complete production solutions rather than individual machines differentiates Nanxing from component suppliers and enhances its value proposition to customers undertaking factory modernization or capacity expansion projects.

Revenue Profitability And Efficiency

For the fiscal year, Nanxing Machinery reported revenue of CNY 3.33 billion but experienced a net loss of CNY 175.1 million, with diluted earnings per share of negative CNY 0.59. The company generated positive operating cash flow of CNY 364.8 million, which provided coverage for capital expenditures of CNY 253.1 million. This indicates that while profitability was challenged, the core operations remained cash-generative, supporting ongoing investment in the business despite the reported net loss position.

Earnings Power And Capital Efficiency

The negative net income reflects pressure on earnings power during the period, though the positive operating cash flow suggests some divergence between accounting profitability and cash generation. The company's capital allocation included significant investment in property, plant, and equipment, indicating continued focus on production capacity and technological capabilities. The relationship between operating cash flow and capital expenditures shows the business was able to self-fund a portion of its investment needs from operational activities.

Balance Sheet And Financial Health

Nanxing Machinery maintained a cash position of CNY 336.6 million against total debt of CNY 656.9 million, indicating a leveraged but manageable financial structure. The company's balance sheet shows capacity to support operations while carrying moderate debt levels. The liquidity position provides some buffer for meeting obligations, though the debt level warrants monitoring given the current profitability challenges reflected in the net loss for the period.

Growth Trends And Dividend Policy

Despite the net loss position, the company maintained a dividend distribution of CNY 0.35 per share, suggesting a commitment to shareholder returns. The revenue base of over CNY 3.3 billion indicates substantial scale in its market segment, though the negative earnings trend presents challenges for sustainable growth. The dividend payment during a loss-making period may reflect management's confidence in the company's cash generation capabilities and medium-term recovery prospects.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.58 billion, the market appears to be valuing the company at a premium to its current revenue base, potentially reflecting expectations of future recovery or the value of its international market position. The low beta of 0.092 suggests the stock has demonstrated lower volatility relative to the broader market, which may indicate perceived stability or different risk characteristics compared to market indices.

Strategic Advantages And Outlook

Nanxing's strategic advantages include its established presence in the furniture machinery sector with a comprehensive product portfolio and international distribution network. The company's focus on automation equipment aligns with industry trends toward manufacturing efficiency. The outlook will depend on its ability to restore profitability while navigating competitive dynamics in global furniture machinery markets and capitalizing on demand for industrial automation solutions across its geographic markets.

Sources

Company filingsFinancial data provider

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