investorscraft@gmail.com

Intrinsic ValueNanjing Quanxin Cable Technology Co., Ltd. (300447.SZ)

Previous Close$19.08
Intrinsic Value
Upside potential
Previous Close
$19.08

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

Nanjing Quanxin Cable Technology operates as a specialized manufacturer of military-grade optoelectronic cables and network solutions within China's technology sector. The company's core revenue model centers on designing, producing, and selling high-performance cable systems tailored for demanding defense applications. Its product portfolio includes fiber optic cables and integrated network solutions that enable high-speed data transmission in extreme environments, serving critical infrastructure needs across multiple military domains. Operating in the communication equipment industry, Quanxin Cable occupies a niche position supplying specialized components to China's defense industrial base. The company focuses on high-reliability products for aviation, aerospace, naval vessels, weapons systems, and electronic warfare applications where performance specifications exceed commercial standards. This specialization creates barriers to entry through technical expertise and certification requirements. Its market position is defined by deep integration with China's military supply chain, though it remains a relatively small player in the broader telecommunications equipment landscape. The company's strategic focus on defense applications provides some insulation from commercial market cycles but creates dependency on government procurement budgets and military modernization priorities.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 910 million with net income of CNY 17.8 million, indicating thin margins in a competitive landscape. The diluted EPS of CNY 0.057 reflects modest earnings generation relative to the share base. Operating cash flow was negative at CNY -4.8 million, while capital expenditures of CNY -36.4 million suggest ongoing investment in production capabilities despite cash flow constraints.

Earnings Power And Capital Efficiency

The company demonstrates limited earnings power with a net margin of approximately 2.0% on its current revenue base. Capital efficiency appears challenged as evidenced by negative operating cash flow after substantial capital investments. The modest EPS figure suggests the business requires significant scale improvements to generate meaningful returns on invested capital in its specialized market segment.

Balance Sheet And Financial Health

The balance sheet shows CNY 139 million in cash against CNY 29.7 million in total debt, providing adequate liquidity coverage. The conservative debt level relative to equity suggests a low-leverage financial structure. However, the negative operating cash flow raises questions about sustainable working capital management and the need for external funding to support operations.

Growth Trends And Dividend Policy

The company maintained a dividend payment of CNY 0.05 per share despite modest profitability, indicating a commitment to shareholder returns. Growth trends appear constrained given the current revenue scale and margin profile. The capital expenditure level suggests ongoing capacity investments, though the negative cash flow may limit aggressive expansion without additional financing.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.45 billion, the company trades at significant multiples to current earnings, reflecting market expectations for future defense sector growth. The low beta of 0.028 suggests the stock exhibits minimal correlation with broader market movements, typical of niche defense suppliers with specialized government contracts.

Strategic Advantages And Outlook

The company's primary advantage lies in its specialized military certifications and established position within China's defense supply chain. The outlook depends heavily on continued military modernization spending and the company's ability to improve operational efficiency. Success will require balancing defense sector opportunities with the challenge of achieving sustainable profitability at its current scale.

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