investorscraft@gmail.com

Intrinsic ValueNingbo Cixing Co.,Ltd. (300307.SZ)

Previous Close$7.18
Intrinsic Value
Upside potential
Previous Close
$7.18

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 Cixing Co., Ltd. operates as a specialized manufacturer of industrial knitting machinery, serving textile producers globally. The company's core revenue model centers on designing, producing, and selling a comprehensive portfolio of automated knitting equipment, including flat knitting machines, circular machines, and computerized shoe-making machinery. This is complemented by after-sales technical support and maintenance services, creating a recurring revenue stream and fostering long-term customer relationships. Its operations are deeply embedded within the broader industrial machinery and textile manufacturing sector, catering to clients seeking automation and efficiency improvements in apparel and footwear production. Ningbo Cixing has established a solid market position as a domestic leader in China's knitting machinery industry, leveraging its long-standing presence since its 1988 founding. The company's expansion into integrated automated production lines and industrial robots indicates a strategic pivot towards offering more comprehensive, high-value automation solutions beyond standalone machines. This diversification enhances its value proposition and helps mitigate exposure to cyclical demand in the traditional textile equipment market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.22 billion, achieving a net income of CNY 283.8 million. This translates to a net profit margin of approximately 12.8%, indicating solid profitability from its core operations. Operating cash flow was positive at CNY 213.6 million, though it was lower than net income, suggesting potential working capital movements or timing differences in cash collection. Capital expenditures of CNY 87.2 million reflect ongoing investments to maintain and upgrade its production capabilities.

Earnings Power And Capital Efficiency

Ningbo Cixing demonstrated respectable earnings power with diluted earnings per share of CNY 0.36. The company generated sufficient operating cash flow to cover its capital investment program, indicating a self-sustaining operational model. The relationship between operating cash flow and net income warrants monitoring for consistency, but the current figures suggest the core business is fundamentally cash-generative. The company's ability to maintain profitability in a competitive industrial machinery market underscores its operational efficiency.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 342.2 million against total debt of CNY 414.0 million. This results in a net debt position that is relatively modest, indicating a low-risk balance sheet. The substantial cash reserves provide a buffer against industry cyclicality and support ongoing operations without excessive reliance on external financing. Overall, the company exhibits a stable financial health profile with manageable leverage.

Growth Trends And Dividend Policy

Ningbo Cixing has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.2 per share. The dividend payout appears sustainable given the current level of earnings and cash flow. The company's growth trajectory is supported by its expansion into automated production lines and robotics, which represent higher-margin opportunities beyond its traditional knitting machinery business. Future growth will likely depend on successful execution of this diversification strategy and capitalizing on global automation trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.81 billion, the market appears to be valuing the company at a moderate multiple relative to its earnings. The beta of 0.431 suggests the stock has exhibited lower volatility than the broader market, which may reflect its niche industrial focus and stable financials. Valuation metrics imply expectations for steady, rather than explosive, growth, consistent with the company's position in a mature industry segment.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-established brand, deep technical expertise in knitting machinery, and integrated product portfolio that ranges from individual machines to full production lines. The outlook is tied to the global demand for textile automation and the company's ability to successfully commercialize its newer robotics and integrated system offerings. Potential challenges include competitive pressures and economic cycles affecting capital expenditure decisions in the textile industry, but its solid balance sheet provides resilience.

Sources

Company FinancialsShenzhen Stock Exchange

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