investorscraft@gmail.com

Intrinsic ValueNanJing Research Institute of Surveying, Mapping & Geotechnical Investigation, Co.Ltd (300826.SZ)

Previous Close$17.21
Intrinsic Value
Upside potential
Previous Close
$17.21

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 Research Institute of Surveying, Mapping & Geotechnical Investigation operates as a specialized engineering services provider within China's infrastructure sector. The company generates revenue through a comprehensive suite of technical services including surveying, mapping, geographic information systems, and geotechnical investigation. Its core activities support urban development projects through topographic surveys, pipeline mapping, and geological exploration design. The firm has established a niche position by integrating traditional surveying with advanced technologies like three-dimensional urban planning and smart city system integration. This technical specialization allows it to serve municipal governments and construction entities requiring precise spatial data for infrastructure development. The company's market position is reinforced by its research institute background, providing technical credibility in geological survey and precision measurement services. Its service portfolio addresses multiple phases of urban development from initial planning to operational monitoring, particularly for subway systems and underground space management. This integrated approach positions the company as a technical partner for China's ongoing urbanization and smart city initiatives.

Revenue Profitability And Efficiency

The company reported revenue of CNY 662.5 million for the period, demonstrating its operational scale within the specialized engineering services market. Net income stood at CNY 11.2 million, reflecting modest profitability margins in a competitive sector. Operating cash flow of CNY 54.9 million significantly exceeded net income, indicating healthy cash conversion from operations. Capital expenditures of CNY 11.2 million suggest moderate investment requirements for maintaining technical capabilities.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 0.07 reflects the company's current earnings capacity relative to its equity base. The positive operating cash flow generation, which substantially exceeded net income, indicates effective working capital management. The company maintains a capital-light business model with relatively low capital expenditure requirements compared to its cash generation, supporting sustainable operations without significant external funding needs.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 430.6 million, providing substantial financial flexibility. Total debt of CNY 104.9 million represents a conservative leverage profile, with cash holdings significantly exceeding debt obligations. This robust balance sheet structure supports operational stability and provides capacity for strategic investments or weathering industry cyclicality.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.03 per share. This dividend payout represents a meaningful portion of earnings, indicating management's commitment to returning capital while maintaining financial stability. The balance between dividend distributions and retained earnings suggests a focus on sustainable growth alongside shareholder returns in a capital-intensive industry environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.0 billion, the company trades at a significant premium to book value, reflecting market expectations for its specialized technical capabilities. The beta of 0.463 indicates lower volatility compared to the broader market, suggesting investors perceive the business as relatively defensive. This valuation multiple incorporates expectations for the company's role in China's ongoing infrastructure and smart city development initiatives.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its technical specialization in surveying and geotechnical services, which are essential for China's urbanization projects. Its research institute heritage provides technical credibility and potentially preferential access to government infrastructure projects. The outlook remains tied to municipal development spending patterns and the adoption of smart city technologies across Chinese urban centers, with the company well-positioned to benefit from these long-term trends.

Sources

Company Financial ReportsShenzhen Stock Exchange Disclosures

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