investorscraft@gmail.com

Intrinsic ValueNanfang Pump Industry Co., Ltd. Class A (300145.SZ)

Previous Close$4.58
Intrinsic Value
Upside potential
Previous Close
$4.58

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 Zhongjin Environment Co., Ltd. operates as a specialized industrial equipment manufacturer with a diversified portfolio centered on fluid handling systems. The company's core revenue model derives from manufacturing and selling a comprehensive range of pumps, including stainless steel centrifugal pumps, water supply equipment, sewage pumps, HVAC pumps, and specialized pumps for fire protection, metering, and industrial applications. Serving critical infrastructure sectors, the company provides essential components for pipeline pressurization, industrial water systems, building water supply, HVAC systems, and water treatment facilities across China. Beyond manufacturing, Nanfang Zhongjin has strategically expanded into integrated environmental services, offering consulting and design for water conservancy, municipal engineering, and construction projects, while also engaging in hazardous waste disposal activities. This dual focus on equipment manufacturing and environmental services positions the company within the broader industrial machinery and environmental protection sectors. Its market position is built on technical expertise in pump manufacturing developed since 1991, complemented by more recent environmental engineering capabilities, creating a vertically integrated solution provider for China's infrastructure and environmental management needs.

Revenue Profitability And Efficiency

The company generated revenue of CNY 5.05 billion for the period, achieving net income of CNY 218 million, resulting in a net margin of approximately 4.3%. Operating cash flow was robust at CNY 714 million, significantly exceeding net income and indicating strong cash conversion from operations. Capital expenditures of CNY 325 million suggest ongoing investment in maintaining and expanding production capabilities, with the company demonstrating efficient working capital management through its substantial operating cash flow generation relative to profitability.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.11, reflecting the company's earnings capacity across its substantial share base. The strong operating cash flow of CNY 714 million provides meaningful coverage of capital investment requirements, indicating sustainable internal funding for growth initiatives. The company's capital allocation appears balanced between maintaining operational infrastructure through capital expenditures and generating cash returns from its industrial and environmental service operations.

Balance Sheet And Financial Health

Nanfang Zhongjin maintains a conservative financial structure with cash and equivalents of CNY 1.14 billion against total debt of CNY 815 million, providing a comfortable liquidity buffer. The net cash position supports financial flexibility, while the moderate debt level suggests capacity for strategic investments if required. The balance sheet structure appears aligned with the capital-intensive nature of manufacturing operations while maintaining prudent financial health metrics.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0, indicating a retention of earnings for reinvestment in business operations rather than shareholder distributions. This policy aligns with the capital requirements of the equipment manufacturing and environmental services sectors, where reinvestment in technology and capacity may take precedence over immediate dividend payments. The growth strategy appears focused on organic expansion through operational cash flow generation rather than leveraging the balance sheet for aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.20 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.339 suggests lower volatility compared to the broader market, potentially reflecting the defensive characteristics of its industrial and environmental service operations. Market expectations appear to incorporate the company's position in essential infrastructure sectors with moderate growth prospects.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated approach combining pump manufacturing expertise with environmental engineering services, creating cross-selling opportunities across infrastructure projects. Its longstanding industry presence since 1991 provides technical credibility and customer relationships. The outlook is tied to China's infrastructure investment cycle and environmental protection initiatives, with the company positioned to benefit from ongoing urbanization and water management requirements. The strategic expansion into hazardous waste disposal represents a growth vector within China's evolving environmental regulatory landscape.

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