investorscraft@gmail.com

Intrinsic ValueCentre Testing International Group Co. Ltd. (300012.SZ)

Previous Close$15.53
Intrinsic Value
Upside potential
Previous Close
$15.53

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

Centre Testing International Group operates as a comprehensive testing, inspection, and certification (TIC) service provider with a diversified portfolio across multiple sectors. The company generates revenue through its four core segments: Life Science, Trade Guarantee, Consumer Goods, and Industrial Test, offering specialized services including hazardous substance analysis, safety detection, EMC testing, and environmental safety assessments. Serving industries ranging from electronics and automotive to textiles and pharmaceuticals, Centre Testing leverages China's growing regulatory requirements and quality standards to maintain its market position. The company's extensive service capabilities, including calibration, certification, and technical consulting, create a integrated solution platform that addresses complex supply chain compliance needs. With operations extending internationally from its Shenzhen headquarters, Centre Testing competes in the fragmented but expanding TIC market by emphasizing technical expertise, accreditation credibility, and sector-specific knowledge. Its business model relies on recurring revenue from compliance-driven testing mandates and voluntary quality verification programs across diverse industrial and consumer applications.

Revenue Profitability And Efficiency

For FY2024, Centre Testing reported revenue of CNY 6.08 billion with net income of CNY 921 million, translating to a healthy net margin of approximately 15.1%. The company demonstrated solid cash generation with operating cash flow of CNY 1.06 billion, significantly exceeding its capital expenditure requirements of CNY 691 million. This indicates efficient conversion of earnings into operational liquidity while maintaining necessary investments in testing infrastructure and laboratory capabilities to support service expansion and technological advancement.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.55, reflecting its earnings capacity relative to its 1.67 billion outstanding shares. Centre Testing's capital allocation appears disciplined, with operating cash flow comfortably funding both growth investments and shareholder returns. The substantial gap between operating cash flow and capital expenditures suggests strong underlying cash generation power that supports both organic expansion and potential strategic initiatives without excessive leverage.

Balance Sheet And Financial Health

Centre Testing maintains a conservative financial structure with cash and equivalents of CNY 883 million against total debt of CNY 243 million, resulting in a net cash position. This low leverage profile provides significant financial flexibility to navigate economic cycles and pursue selective acquisition opportunities. The strong liquidity position, coupled with modest debt levels, indicates robust financial health and capacity to withstand potential industry volatility or invest in strategic growth initiatives.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.10 per share for FY2024. This balanced approach combines returning capital to investors while retaining sufficient earnings to fund organic growth initiatives. The TIC industry's structural growth drivers, including increasing regulatory complexity and quality consciousness, provide a favorable backdrop for sustained revenue expansion, though specific historical growth rates are not verifiable from the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 21.9 billion, the company trades at a P/E multiple of around 24x based on FY2024 earnings. The beta of 0.94 suggests stock volatility slightly below market平均水平, reflecting the defensive characteristics of the testing services industry. This valuation level appears to incorporate expectations for continued growth in China's quality assurance and compliance markets, balanced against competitive dynamics and economic sensitivity.

Strategic Advantages And Outlook

Centre Testing's competitive position benefits from its comprehensive service portfolio, technical accreditation credentials, and established client relationships across multiple industries. The company's outlook is supported by structural trends including regulatory tightening, supply chain quality requirements, and technological innovation in testing methodologies. However, execution risks include maintaining service quality across expanding operations, pricing pressure from competition, and potential cyclical sensitivity in certain industrial segments that could impact near-term performance.

Sources

Company financial reportsStock 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