investorscraft@gmail.com

Intrinsic ValueQuakeSafe Technologies Co., Ltd. (300767.SZ)

Previous Close$19.02
Intrinsic Value
Upside potential
Previous Close
$19.02

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

QuakeSafe Technologies Co., Ltd. operates as a specialized manufacturer of anti-seismic and vibration control solutions within China's industrial sector. The company generates revenue through the development, production, and sale of a comprehensive portfolio of engineering products designed to protect infrastructure from seismic events and vibrations. Its core offerings include seismic isolation bearings, such as lead rubber and natural rubber bearings, and energy dissipative dampers, including buckling restrained braces and various friction-based dampers. These products are critical for enhancing the structural resilience of buildings, bridges, and specialized installations like nuclear facilities and precision equipment. Operating in the niche market of structural safety, QuakeSafe caters primarily to the construction and infrastructure development industries, positioning itself as a technological specialist. The company's market position is defined by its focus on advanced engineering solutions for seismic mitigation, a segment driven by regulatory requirements and increasing investment in disaster-resilient infrastructure in China. This specialization differentiates it from general construction material suppliers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 417.1 million. However, profitability was challenged, with a net loss of CNY 141.0 million and a diluted EPS of -CNY 0.57. Despite the negative bottom line, operating cash flow was positive at CNY 96.1 million, indicating that core operations generated cash. Capital expenditures of CNY -46.3 million suggest ongoing investment in maintaining or expanding productive capacity, though at a level lower than the operating cash inflow.

Earnings Power And Capital Efficiency

The current earnings power is under significant pressure, as evidenced by the substantial net loss. The positive operating cash flow provides a partial offset, showing that non-cash charges are impacting the income statement. The relationship between capital expenditures and operating cash flow suggests the company is not in a heavy investment cycle, which may be a response to current market conditions or a strategic pause to conserve capital amid profitability challenges.

Balance Sheet And Financial Health

QuakeSafe maintains a solid liquidity position with cash and equivalents of CNY 600.8 million. Total debt stands at CNY 216.6 million, resulting in a net cash position, which provides a buffer against operational losses and near-term financial obligations. This strong cash balance relative to debt indicates a degree of financial resilience despite the reported annual loss, offering flexibility to navigate the current downturn.

Growth Trends And Dividend Policy

The financial results for the period indicate a contraction, with the company reporting a net loss. Reflecting this challenging performance and likely a focus on preserving capital, the dividend per share was zero. The trends suggest the company is in a phase where growth initiatives are subdued, and capital retention is prioritized over shareholder distributions to stabilize operations and fund potential recovery.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.29 billion, the market valuation appears to be factoring in future recovery potential rather than current earnings, given the present loss-making state. The beta of 1.374 indicates that the stock has exhibited higher volatility than the broader market, which is typical for specialized industrial firms whose fortunes are closely tied to cyclical infrastructure investment cycles and perceived growth prospects.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in a critical niche—seismic safety technology—which is supported by long-term regulatory trends towards safer infrastructure in China. The outlook is contingent on a rebound in construction activity and public infrastructure investment. Its strong balance sheet provides crucial stability to weather the current downturn and position itself for when market conditions improve, leveraging its technological portfolio.

Sources

Company Filings (SZSE)Publicly disclosed financial 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