investorscraft@gmail.com

Intrinsic ValueNingbo Xianfeng New Material Co.,Ltd (300163.SZ)

Previous Close$5.64
Intrinsic Value
Upside potential
Previous Close
$5.64

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

Ningbo Xianfeng New Material Co., Ltd. operates as a specialized manufacturer of advanced screen fabrics within the industrial materials sector, focusing on innovative shading solutions for architectural and interior applications. The company's core revenue model centers on developing, producing, and distributing high-performance technical textiles under its proprietary APLUS brand, targeting both business-to-business clients and professional specifiers. Its product portfolio includes sophisticated polyester PVC and fiberglass PVC sunscreen fabrics engineered with specialized properties such as environmental sustainability, energy efficiency, UV resistance, antibacterial protection, flame retardancy, and recyclability. These materials serve diverse market segments including commercial construction, residential window treatments, and specialized technical shading requirements, positioning the company within the broader building materials value chain. Xianfeng maintains market presence through a multi-channel distribution strategy that engages textile distributors, window-covering fabricators, and architectural design professionals globally, leveraging technical expertise to differentiate from commodity textile producers. The company's focus on functional enhancements and specialized performance characteristics allows it to compete in niche segments of the sun-shading materials market, where technical specifications and durability requirements create barriers to entry for standard textile manufacturers.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 259 million for the period, though it experienced a net loss of CNY 9.7 million, indicating margin pressure within its operating environment. Operating cash flow remained positive at CNY 5.2 million, suggesting some operational cash generation despite the bottom-line challenges. Capital expenditures of approximately CNY 20 million reflect ongoing investment in production capabilities, though this exceeded operating cash flow, requiring funding from other sources.

Earnings Power And Capital Efficiency

Negative diluted EPS of CNY -0.0205 reflects the company's current earnings challenges, with profitability impacted by market conditions or operational factors. The negative net income contrasts with positive operating cash flow, indicating non-cash charges affecting reported earnings. The relationship between capital expenditures and operating cash flow suggests the company is investing beyond its current cash generation capacity, potentially for future growth initiatives or capacity expansion.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of approximately CNY 90.1 million, providing substantial financial flexibility. Total debt appears minimal at approximately CNY 1.3 million, resulting in a conservative debt profile and low financial leverage. This balance sheet structure suggests a financially stable foundation despite current profitability challenges, with ample cash reserves relative to operational requirements.

Growth Trends And Dividend Policy

No dividend was distributed during the period, consistent with the company's loss-making position and likely retention of capital for operational needs or strategic investments. The capital expenditure level relative to revenue suggests ongoing investment in production capabilities, though current financial performance indicates challenges in translating these investments into profitable growth. The company's focus appears to be on maintaining operational capabilities rather than shareholder returns in the current cycle.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.76 billion, the company trades at a significant premium to its revenue base, reflecting market expectations for future recovery or growth potential. The beta of 0.61 suggests lower volatility compared to the broader market, potentially indicating perceived stability in its niche market position. Valuation metrics appear to incorporate expectations for improved operational performance beyond current financial results.

Strategic Advantages And Outlook

The company's specialization in technical sun-shading materials provides differentiation in a competitive industrial textiles market. Its focus on functional properties like UV resistance and flame retardancy creates technical barriers that may support margin recovery when market conditions improve. The global distribution network and established brand presence provide a platform for potential expansion, though current financial performance indicates execution challenges that management must address to capitalize on these advantages.

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