investorscraft@gmail.com

Intrinsic ValueNingbo BaoSi Energy Equipment Co., Ltd. (300441.SZ)

Previous Close$7.73
Intrinsic Value
Upside potential
Previous Close
$7.73

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 BaoSi Energy Equipment operates as a specialized manufacturer of high-end precision components and integrated equipment systems within China's industrial machinery sector. The company's core revenue model centers on the production and sale of sophisticated mechanical products, including compressors, vacuum and hydraulic pumps, precision cutting tools, and transmission parts. These components serve critical functions across various energy and industrial applications, positioning the company as a technical solutions provider rather than a commodity manufacturer. Operating in a highly competitive segment of the industrials sector, BaoSi has established itself as a domestic specialist with international reach, leveraging its technical expertise to serve both Chinese and global markets. The company's focus on precision engineering and equipment sets suggests it targets niche applications requiring high reliability and performance specifications, potentially serving industries such as energy infrastructure, advanced manufacturing, and industrial automation. This specialization allows BaoSi to maintain differentiated positioning against broader industrial competitors while addressing specific technical requirements that command premium pricing and customer loyalty within its focused market segments.

Revenue Profitability And Efficiency

The company demonstrated strong profitability in FY2024 with revenue of CNY 2.32 billion generating net income of CNY 832 million, representing a robust net margin of approximately 36%. This exceptional profitability ratio indicates highly efficient operations and premium pricing power for its specialized products. However, the negative operating cash flow of CNY 39.7 million despite substantial net income warrants further investigation into working capital management or timing differences in cash collection.

Earnings Power And Capital Efficiency

BaoSi exhibits impressive earnings power with diluted EPS of CNY 1.29, reflecting efficient capital allocation relative to its equity base. The significant capital expenditures of CNY 518 million, substantially exceeding operating cash flow, indicates aggressive investment in production capacity or technological upgrades. This investment strategy suggests management's confidence in future growth opportunities but requires monitoring for returns on these substantial capital outlays.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with total debt of CNY 129 million against cash reserves of CNY 490 million, resulting in a net cash position. This strong liquidity profile provides significant financial flexibility and risk mitigation capacity. The low debt level relative to equity indicates minimal financial leverage and conservative capital management practices, supporting the company's ability to withstand economic cycles.

Growth Trends And Dividend Policy

BaoSi demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.45 per share, representing a payout ratio of approximately 35% based on FY2024 earnings. The substantial capital investment program suggests management is balancing current returns to shareholders with funding future growth initiatives. The company's growth trajectory appears focused on capacity expansion and technological advancement rather than purely organic market share gains.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.57 billion, the company trades at a P/E ratio of around 6.7 times FY2024 earnings, suggesting modest market expectations relative to its current profitability. The low beta of 0.424 indicates lower volatility compared to the broader market, potentially reflecting the company's niche positioning and stable business model. This valuation multiple may incorporate expectations of moderating profitability or growth normalization following the current investment cycle.

Strategic Advantages And Outlook

BaoSi's strategic advantage lies in its technical specialization within precision components, creating barriers to entry through engineering expertise and manufacturing capabilities. The outlook will depend on successful deployment of recent capital investments and maintaining premium pricing power. The company's net cash position provides strategic optionality for potential acquisitions or further organic investment during market opportunities, while its domestic focus with international reach offers diversified growth avenues.

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