investorscraft@gmail.com

Intrinsic ValueTianjin Ruixin Technology Co.,Ltd (300828.SZ)

Previous Close$23.83
Intrinsic Value
Upside potential
Previous Close
$23.83

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

Tianjin Ruixin Technology operates as a specialized manufacturer of precision aluminum alloy components, serving diverse industrial sectors from its base in Tianjin, China. The company's core revenue model centers on the research, development, production, and direct sales of custom-engineered aluminum parts, with products ranging from heat transmission heatsinks and electromagnetic shielding shells to motor housings and industrial profiles. This positions Ruixin Technology within the aluminum processing segment of the basic materials sector, focusing on high-value-added manufacturing rather than commodity aluminum production. The company caters to demanding applications across industrial automation, medical equipment, clean energy power generation, automotive lightweighting, and new energy vehicles, indicating its role as a critical supplier to technology-driven industries. Its market positioning leverages technical expertise in precision processing to meet specific customer specifications, competing on quality, reliability, and engineering capability rather than price alone in a fragmented industrial components market. The international sales presence suggests developed export capabilities, though the Chinese domestic market likely represents its primary revenue base given the headquarters location and industrial concentration in the region.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 622.0 million with net income of CNY 55.3 million, translating to a healthy net profit margin of approximately 8.9%. Operating cash flow generation was strong at CNY 56.4 million, closely aligning with net income and indicating high earnings quality. Capital expenditures of CNY 40.7 million were substantial relative to operating cash flow, reflecting ongoing investment in production capacity and technology.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.33. The significant capital expenditure program, representing over 70% of operating cash flow, suggests a focus on capacity expansion or technological upgrades. This investment intensity indicates management's confidence in growth opportunities but warrants monitoring for future returns on invested capital.

Balance Sheet And Financial Health

Ruixin Technology maintains a conservative financial structure with total debt of only CNY 5.3 million against cash and equivalents of CNY 42.2 million, resulting in a net cash position. This minimal leverage provides substantial financial flexibility. The balance sheet strength is further supported by the company's ability to generate consistent operating cash flows, positioning it well for strategic investments or market downturns.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.30 per share which represents a high payout ratio relative to its EPS of CNY 0.33. This substantial distribution suggests management's confidence in sustainable cash generation, though it may limit retained earnings for future growth investments. The capital expenditure program indicates a growth orientation despite the aggressive dividend payout.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.68 billion, the company trades at a price-to-earnings ratio of around 48 times based on FY 2024 earnings. This elevated multiple suggests market expectations for significant future growth, potentially driven by exposure to high-growth sectors like new energy vehicles and clean energy. The remarkably low beta of 0.074 indicates low correlation with broader market movements.

Strategic Advantages And Outlook

Ruixin Technology's strategic advantages include its specialization in precision aluminum components for high-growth applications and its strong technical capabilities. The outlook appears favorable given exposure to structural growth trends in automotive lightweighting and clean energy, though competitive pressures in industrial manufacturing persist. The company's financial strength provides a solid foundation for navigating market cycles and pursuing selective growth opportunities.

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