investorscraft@gmail.com

Intrinsic ValueNanfang Ventilator Co., Ltd. (300004.SZ)

Previous Close$14.54
Intrinsic Value
Upside potential
Previous Close
$14.54

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

Nanfang Ventilator Co., Ltd. operates as a specialized industrial machinery manufacturer focused on HVAC systems and related components within China's industrial sector. The company generates revenue through the design and production of axial flow fans, centrifugal blowers, and specialized ventilation equipment for demanding applications. Its product portfolio extends to nuclear-grade fans, dampers, and various steel piping systems, serving critical infrastructure projects across nuclear power generation, petrochemical processing, and urban transportation networks. The company has established a niche position by catering to technically complex environments requiring high-reliability ventilation solutions, particularly in sectors with stringent safety and performance standards. This specialization creates barriers to entry and fosters long-term customer relationships with major industrial operators and construction firms undertaking large-scale projects. Nanfang Ventilator's market positioning leverages its 35-year operational history and technical expertise to maintain relevance in China's evolving industrial landscape, where environmental regulations and infrastructure development continue to drive demand for advanced ventilation technologies.

Revenue Profitability And Efficiency

The company reported revenue of CNY 620.4 million for the period, demonstrating its operational scale within the specialized industrial machinery segment. Net income reached CNY 74.5 million, translating to a healthy net margin of approximately 12%, indicating effective cost management relative to industry peers. Operating cash flow generation of CNY 43.8 million, while positive, suggests some working capital intensity in the business model, though capital expenditures remained modest at CNY 6.8 million.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.16, reflecting the company's earnings capacity given its current capital structure. The business demonstrates capital efficiency with operating cash flow substantially exceeding capital investment requirements, indicating mature operations that don't require significant reinvestment to maintain competitive positioning. This cash flow profile supports financial stability while providing flexibility for selective growth initiatives or potential shareholder returns.

Balance Sheet And Financial Health

Nanfang Ventilator maintains a strong balance sheet with CNY 529.4 million in cash and equivalents, providing substantial liquidity coverage. Total debt of CNY 58.8 million represents a conservative leverage ratio, with cash holdings significantly exceeding debt obligations. This financial structure positions the company with ample resilience to navigate industry cycles and pursue strategic opportunities without relying on external financing.

Growth Trends And Dividend Policy

The company currently maintains a zero-dividend policy, retaining all earnings to support operational requirements and potential growth initiatives. This approach is consistent with many small to mid-cap industrial companies in development phases, prioritizing internal reinvestment over immediate shareholder distributions. Future dividend considerations would likely depend on sustained profitability trends and capital allocation priorities as the business matures further.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.93 billion, the company trades at a significant premium to book value, reflecting market expectations for future growth in specialized industrial segments. The exceptionally low beta of 0.117 indicates low correlation with broader market movements, suggesting investors view the business as having distinct drivers insulated from general economic cycles, possibly due to its niche market positioning.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-established technical expertise in nuclear and industrial ventilation systems, which creates high entry barriers. Its focus on critical infrastructure projects provides some revenue stability, though dependence on specific industrial cycles remains a consideration. The outlook will be influenced by China's infrastructure investment trends, particularly in nuclear energy and specialized industrial facilities where the company's technical capabilities are most relevant.

Sources

Company filingsMarket data

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