investorscraft@gmail.com

Intrinsic ValueGRG Metrology & Test Group Co. Ltd. Class A (002967.SZ)

Previous Close$23.73
Intrinsic Value
Upside potential
Previous Close
$23.73

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

GRG Metrology & Test Group operates as a comprehensive third-party measurement, testing, and certification service provider in China's industrials sector. The company generates revenue by offering a diverse portfolio of technical services, including precision measurement, reliability testing, environmental analysis, electromagnetic compatibility assessment, and safety certifications. Its business model is built on providing essential compliance and quality assurance services across multiple high-stakes industries, creating a recurring revenue stream from clients who require ongoing testing and certification to meet regulatory standards and maintain product quality. The company serves a broad industrial clientele spanning automobiles, aerospace, communications, rail transit, and petrochemicals, positioning itself as an integral partner in China's manufacturing and technology supply chains. GRG has established a strong market position by combining technical expertise with comprehensive service capabilities, offering everything from basic product testing to sophisticated digital services like software testing, cybersecurity assessments, and data management compliance. This diversified service approach allows the company to capture value across multiple stages of the product lifecycle while mitigating dependence on any single industry or service line. The company's expansion into reference material research, development, and production further enhances its vertical integration and technical authority within the metrology and testing ecosystem.

Revenue Profitability And Efficiency

GRG Metrology reported revenue of CNY 3.21 billion for the period, demonstrating substantial scale in the testing services market. The company achieved net income of CNY 352 million, translating to a net profit margin of approximately 11%, indicating reasonable profitability in its capital-intensive service model. Operating cash flow of CNY 855 million significantly exceeded net income, reflecting strong cash conversion efficiency. However, substantial capital expenditures of CNY 914 million highlight the ongoing investment required to maintain and expand testing facilities and technological capabilities.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 0.61, reflecting its earnings power relative to its equity base. The significant capital expenditure program, nearly matching operating cash flow, indicates a business model requiring continuous reinvestment in testing equipment and facilities. This investment-intensive nature suggests that while the business generates solid cash flows, substantial portions must be reinvested to maintain technological competitiveness and service capacity in the precision testing industry.

Balance Sheet And Financial Health

GRG maintains a solid financial position with cash and equivalents of CNY 1.02 billion against total debt of CNY 1.65 billion. The debt level appears manageable given the company's stable cash flow generation and market position. The balance sheet supports the capital-intensive nature of the testing business, providing adequate liquidity for ongoing operations while funding necessary investments in advanced testing equipment and laboratory expansions to serve evolving industry requirements.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.40, representing a substantial payout relative to earnings. This dividend policy suggests management's confidence in stable cash flow generation despite the business's capital expenditure requirements. The growth trajectory appears balanced between reinvestment for capacity expansion and returning capital to shareholders, reflecting a mature phase in the company's development within China's testing services market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.8 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.77 indicates lower volatility compared to the broader market, suggesting investors perceive the testing services business as relatively defensive. This valuation reflects market expectations for steady growth in demand for third-party testing services driven by regulatory requirements and quality standards across served industries.

Strategic Advantages And Outlook

GRG's strategic advantage lies in its comprehensive service portfolio and established reputation across multiple industrial sectors. The company is well-positioned to benefit from increasing regulatory complexity and quality standards in China's manufacturing ecosystem. The outlook remains positive as industries continue to require sophisticated testing services for product compliance, safety certification, and quality assurance, though competitive pressures and technological evolution in testing methodologies present ongoing challenges that require continuous investment and adaptation.

Sources

Company filingsFinancial data providers

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