investorscraft@gmail.com

Intrinsic ValueNCS Testing Technology Co., Ltd. (300797.SZ)

Previous Close$17.89
Intrinsic Value
Upside potential
Previous Close
$17.89

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

NCS Testing Technology Co., Ltd. operates as a specialized third-party testing service provider within China's industrial sector, focusing primarily on materials and safety verification. The company generates revenue through a dual-pronged approach: offering comprehensive testing services such as chemical composition analysis, mechanical property testing, and non-destructive evaluation, while also developing and selling proprietary testing instruments and certified reference materials. This positions NCS at the intersection of industrial services and specialized equipment manufacturing. Its clientele spans critical industries including nuclear power, commercial aviation, and accident investigation, underscoring its role in high-stakes quality assurance and safety compliance. As a subsidiary of the China Iron and Steel Research Institute Technology Group, NCS benefits from technical backing and established relationships within China's industrial supply chains. The company occupies a niche but essential position in the quality control ecosystem, supporting manufacturing integrity and regulatory adherence across the nation's industrial base.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.10 billion, achieving a net income of CNY 145.0 million. This translates to a net profit margin of around 13.2%, indicating reasonable profitability from its service and product portfolio. Operating cash flow was positive at CNY 141.6 million, though capital expenditures of CNY -156.0 million resulted in negative free cash flow, suggesting significant ongoing investment in its operational capabilities.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.39. The capital expenditure level, which exceeded operating cash flow, points to a strategic phase of asset expansion or technological upgrades. The efficiency of these investments in generating future returns will be a key metric for monitoring the company's capital allocation strategy and long-term value creation potential.

Balance Sheet And Financial Health

NCS maintains a conservative financial structure with cash and equivalents of CNY 251.1 million against total debt of CNY 129.6 million, indicating a strong liquidity position and low leverage. This robust balance sheet provides significant financial flexibility to navigate market cycles and fund strategic initiatives without undue reliance on external financing, underpinning its overall financial stability.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.12 per share. The payout ratio appears sustainable given current profitability levels. Future growth will likely be driven by demand for third-party testing services in China's evolving industrial and safety standards landscape, balanced against the capital-intensive nature of maintaining and expanding its technical capabilities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.66 billion, the market assigns a significant premium, reflecting expectations for the specialized testing sector. The company's beta of 0.233 suggests lower volatility compared to the broader market, which may appeal to investors seeking defensive exposure to China's industrial modernization and quality control themes.

Strategic Advantages And Outlook

NCS's primary strategic advantage lies in its technical expertise, accreditation as a third-party tester, and its affiliation with a major research institute. The outlook is tied to regulatory trends emphasizing industrial safety and quality, particularly in strategic sectors like nuclear and aerospace. Success will depend on its ability to maintain technological relevance and expand its service footprint in a competitive market.

Sources

Company DescriptionFinancial Data Provided

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