investorscraft@gmail.com

Intrinsic ValueDoright Co.,Ltd. (300950.SZ)

Previous Close$24.28
Intrinsic Value
Upside potential
Previous Close
$24.28

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

Doright Co., Ltd. operates as a specialized industrial machinery manufacturer focused on energy-saving and environmental protection equipment within China's industrials sector. The company generates revenue through the design, R&D, manufacturing, and servicing of a diverse portfolio of thermal energy equipment, including heat exchangers, waste heat boilers, and rotary dryers. Its core business model involves providing integrated clean combustion and heat transfer solutions primarily to industrial clients in demanding sectors such as chemicals, energy, metallurgy, and solid waste treatment. Doright's market position is built on its technical expertise in enhancing energy efficiency and reducing environmental impact for heavy industrial processes. The company has established an international footprint, serving customers across the United States, Europe, Oceania, Africa, and Asia, which diversifies its revenue streams beyond the domestic Chinese market. This global presence, combined with its focus on high-value, engineered solutions, positions Doright as a niche player in the competitive industrial equipment landscape, catering to clients seeking to optimize operational efficiency and meet stringent environmental regulations.

Revenue Profitability And Efficiency

For the fiscal year, Doright reported revenue of CNY 509.0 million, achieving a net income of CNY 96.7 million, which indicates a robust net profit margin of approximately 19.0%. The company demonstrated solid cash generation with an operating cash flow of CNY 53.7 million. However, significant capital expenditures of CNY 132.6 million highlight a period of substantial investment in its operational capacity, resulting in negative free cash flow for the period as the company likely funded expansion or technological upgrades.

Earnings Power And Capital Efficiency

Doright's earnings power is evidenced by its diluted earnings per share of CNY 0.64. The substantial gap between net income and operating cash flow suggests potential working capital investments, such as increased inventory or receivables, tied to its project-based business model. The high level of capital expenditures relative to operating cash flow indicates a strategic focus on expanding production capabilities or enhancing technology, which may be aimed at securing future growth but pressures short-term capital efficiency metrics.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 195.6 million. Total debt is relatively low at CNY 18.7 million, resulting in a conservative debt-to-equity profile and indicating a low financial leverage risk. This robust balance sheet, characterized by a significant net cash position, provides considerable financial flexibility to navigate market cycles and fund strategic initiatives without relying heavily on external financing.

Growth Trends And Dividend Policy

Doright has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.2 per share. The company's growth trajectory appears to be in an investment phase, as signaled by the high capital expenditures. The balance between rewarding shareholders and reinvesting heavily in the business suggests a strategy focused on long-term value creation through capacity expansion and technological advancement, with current profitability supporting both objectives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.0 billion, the market assigns a significant valuation multiple relative to the company's current revenue and earnings. A beta of 1.05 indicates that the stock's price movement is generally in line with broader market volatility. The valuation implies investor expectations for future growth, likely predicated on the successful deployment of its recent capital investments and the expanding global demand for energy-efficient industrial solutions.

Strategic Advantages And Outlook

Doright's strategic advantage lies in its specialized expertise in energy-saving technologies, which aligns with global sustainability trends and stringent environmental regulations. Its diversified international client base reduces reliance on any single geographic market. The outlook is contingent on the company's ability to convert its significant recent investments into higher revenue and profit growth. Success will depend on securing new projects and effectively penetrating key industrial sectors that are prioritizing efficiency and emission reductions.

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