investorscraft@gmail.com

Intrinsic ValueNew Universal Science and Technology Co., Ltd. (300472.SZ)

Previous Close$8.23
Intrinsic Value
Upside potential
Previous Close
$8.23

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

New Universal Science and Technology Co., Ltd. operates as an industrial machinery provider specializing in integrated environmental technology solutions and intelligent manufacturing systems. The company's core revenue model centers on the research, design, manufacturing, system integration, and ongoing operation and maintenance services for industrial clients primarily in China. Its diversified product portfolio spans three key segments: environmental technology equipment for waste gas and water treatment, intelligent automation systems for manufacturing processes, and information technology solutions for industrial operations. Within China's industrial sector, the company positions itself as a comprehensive solution provider addressing both environmental compliance needs and manufacturing efficiency challenges. Its market position leverages the growing regulatory emphasis on environmental protection and industrial automation trends, serving clients across multiple industrial applications with customized equipment and integrated service offerings. The company's technological focus on dust collectors, VOCS removers, and desulfurization systems addresses specific industrial pollution control requirements, while its intelligent equipment supports manufacturing optimization in sectors like tire production.

Revenue Profitability And Efficiency

The company reported revenue of CNY 130.7 million for the period, indicating a relatively modest operational scale within its sector. However, significant challenges are evident in profitability, with a substantial net loss of CNY 441.5 million and negative diluted EPS of CNY 1.6. Operating cash flow was deeply negative at CNY 150.6 million, while capital expenditures remained minimal at CNY 7.4 million, suggesting constrained investment capacity amid operational difficulties.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained, as reflected in the substantial negative net income and operating cash flow. The negative EPS of CNY 1.6 indicates significant challenges in generating shareholder value from operations. The minimal capital expenditure level relative to the operating cash outflow suggests limited capacity for reinvestment in growth initiatives or operational improvements during this period.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash and equivalents of CNY 13.4 million against total debt of CNY 139.9 million, indicating potential liquidity constraints. The debt level substantially exceeds available cash resources, raising concerns about financial flexibility. The company's market capitalization of approximately CNY 1.88 billion reflects market valuation factors beyond immediate balance sheet metrics.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a dividend per share of CNY 0. The negative revenue growth trajectory and substantial losses suggest challenging operating conditions. The company's growth prospects appear constrained by its financial performance, with no immediate capacity for shareholder returns through dividends given the current operational and financial position.

Valuation And Market Expectations

The market capitalization of approximately CNY 1.88 billion reflects investor expectations that may incorporate potential recovery prospects or strategic value beyond current financial metrics. The negative beta of -0.086 suggests atypical price movement patterns relative to the broader market, potentially indicating specialized investor base expectations regarding the company's unique positioning or recovery potential in environmental technology and industrial automation sectors.

Strategic Advantages And Outlook

The company's strategic positioning in environmental technology and industrial automation aligns with China's regulatory emphasis on pollution control and manufacturing modernization. However, the significant financial challenges require substantial operational improvements to capitalize on these sector tailwinds. Success will depend on effectively leveraging its integrated service model and technological capabilities to restore profitability while managing current balance sheet constraints in a competitive industrial machinery landscape.

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