investorscraft@gmail.com

Intrinsic ValueGuoanda Co., Ltd. (300902.SZ)

Previous Close$20.70
Intrinsic Value
Upside potential
Previous Close
$20.70

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

Guoanda Co., Ltd. operates as a specialized manufacturer and provider of automatic fire extinguishing systems within China's industrial security sector. The company's core revenue model centers on the research, development, production, and direct sale of a diverse portfolio of fire safety solutions tailored to critical infrastructure. Its product offerings span passenger car, double drive, non-pressure, cabinet-type, and specialized systems like heptafluoropropane-based extinguishers, targeting high-risk environments. Guoanda serves a broad client base across emerging technology sectors, including new energy vehicles, power grids, energy storage stations, wind and photovoltaic power generation facilities, charging infrastructure, and underground pipe galleries. This strategic focus positions the company at the intersection of industrial safety and China's rapid infrastructure and clean energy expansion. Its market position is defined by its specialization in technologically advanced, application-specific fire protection, catering to the stringent safety requirements of modern industrial and energy assets. The company's deep integration into these growth sectors suggests a niche but potentially resilient market standing, dependent on continued investment in national infrastructure and safety standards.

Revenue Profitability And Efficiency

For the fiscal year, Guoanda reported revenue of CNY 307.5 million but experienced a net loss of CNY 22.2 million, indicating significant profitability challenges. The negative operating cash flow of CNY 18.6 million, coupled with capital expenditures of CNY 16.8 million, suggests the company is consuming cash from its core operations while continuing to invest, resulting in a strained financial performance. The diluted EPS of -CNY 0.12 further reflects the pressure on per-share earnings during this period.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained, as evidenced by the net loss. The negative operating cash flow indicates that operations are not generating sufficient cash to support themselves, which raises questions about capital efficiency. The capital expenditure level, while substantial relative to cash flow, suggests ongoing investment in productive capacity, though the immediate return on this investment appears negative based on the reported financials.

Balance Sheet And Financial Health

Guoanda maintains a cash position of CNY 87.4 million against total debt of CNY 10.4 million, indicating a strong liquidity cushion and a conservative debt level. This low leverage provides financial flexibility, but the negative cash flow from operations is a concern for medium-term liquidity if not reversed. The balance sheet structure appears robust from a solvency perspective, though operational sustainability is the key challenge.

Growth Trends And Dividend Policy

Despite the reported loss, the company maintained a dividend per share of CNY 0.3, which is a notable commitment to shareholder returns. This payout, however, occurs against a backdrop of negative earnings and cash flow, suggesting it may be supported by retained earnings or balance sheet strength rather than current operational performance. The growth trajectory appears challenged based on the annual results.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.18 billion, the market valuation implies significant expectations for a future recovery and growth beyond the current loss-making position. The beta of 0.59 suggests the stock has been less volatile than the broader market, potentially reflecting its niche industrial focus. The valuation appears to factor in long-term prospects in its specialized fire safety segments.

Strategic Advantages And Outlook

Guoanda's strategic advantage lies in its focused expertise on fire protection for high-growth, critical infrastructure sectors like new energy and power grids. The outlook depends on its ability to capitalize on China's infrastructure investment and tightening safety regulations to return to profitability. Success hinges on converting its specialized market position into sustainable revenue growth and positive cash flow generation from its core operations.

Sources

Company Financial ReportsShenzhen 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