investorscraft@gmail.com

Intrinsic ValueNingbo Daye Garden Machinery Co.,Ltd. (300879.SZ)

Previous Close$28.11
Intrinsic Value
Upside potential
Previous Close
$28.11

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

Ningbo Daye Garden Machinery operates as a specialized manufacturer within the global garden equipment sector, focusing on the production and distribution of power tools and watering solutions. The company's core revenue model is built on manufacturing efficiency and direct sales to both domestic Chinese and international markets. Its product portfolio is comprehensive, encompassing cordless and petrol-powered lawnmowers, grass trimmers, blowers, cultivators, and innovative robotic mowers, catering to a diverse customer base from residential gardeners to professional landscapers. Operating in the highly competitive industrials sector, specifically tools and accessories, Ningbo Daye has established a position as a volume-driven producer. Its market positioning is likely that of a cost-effective alternative to premium Western brands, leveraging China's manufacturing infrastructure. The company's international sales indicate a strategic effort to diversify beyond the domestic market, though it remains a smaller player relative to global industry leaders. This focus on garden machinery places it within a niche that is sensitive to consumer discretionary spending and seasonal demand patterns in its key markets.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.76 billion. However, profitability was constrained, with net income of CNY 16.1 million, resulting in a very thin net margin. Operating cash flow was positive at CNY 153.2 million, which provided a healthier view of core operational performance. Capital expenditures of CNY 156.4 million were significant, slightly exceeding operating cash flow and indicating ongoing investment in production capacity or efficiency improvements.

Earnings Power And Capital Efficiency

The company's earnings power appears limited, as reflected in a diluted EPS of CNY 0.0956. The substantial capital expenditure relative to operating cash flow and net income suggests that the business is capital-intensive. The return on invested capital is likely under pressure, given the high level of investment required to generate modest earnings. This points to a challenging operating environment or intense competitive pressures within its market segment.

Balance Sheet And Financial Health

Ningbo Daye maintained a cash balance of CNY 549.8 million against total debt of CNY 768.8 million. This debt level is material and results in a leveraged balance sheet. The company's financial health is moderate, with liquidity provided by its cash holdings, but the debt load requires careful management, especially in a cyclical industry where demand can fluctuate.

Growth Trends And Dividend Policy

The company has implemented a dividend policy, paying CNY 0.021 per share, which indicates a commitment to returning capital to shareholders despite modest earnings. The growth trajectory appears to be one of stabilization rather than rapid expansion, with management balancing reinvestment in the business against shareholder returns. The capital expenditure level suggests a focus on maintaining or incrementally improving its operational base.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.53 billion, the market valuation implies a significant premium to the company's current earnings, reflecting expectations for future growth or profitability improvements. The beta of 0.648 suggests the stock has been less volatile than the broader market, which may appeal to certain investors seeking lower-risk exposure to the industrials sector.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized manufacturing focus and established presence in the garden machinery supply chain. The outlook is tied to global demand for garden equipment, which is influenced by housing trends and consumer disposable income. Success will depend on its ability to manage costs effectively, navigate competitive pressures, and potentially capitalize on the trend towards cordless and robotic products. Execution on operational efficiency will be critical for improving profitability from its existing revenue base.

Sources

Company Public FilingsShenzhen Stock Exchange

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