investorscraft@gmail.com

Intrinsic ValueMeter Instruments Co., Ltd. (301006.SZ)

Previous Close$18.30
Intrinsic Value
Upside potential
Previous Close
$18.30

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

Meter Instruments Co., Ltd. operates as a specialized manufacturer within China's industrial instrumentation sector, focusing on precision measurement solutions for water and thermal energy management. The company's core revenue model centers on the research, development, production, and sale of advanced metering devices, including ultrasonic water meters, ultrasonic heat meters, and smart flow meters. These products serve critical infrastructure needs in urban water supply, heating systems, and building management, positioning the firm at the intersection of utility digitization and resource conservation. Its comprehensive portfolio extends to complementary components such as data concentrators, balancing and control valves, and fire hydrant flowmeters, creating an integrated ecosystem for monitoring and optimizing fluid distribution networks. Operating from its Nanjing base since 2006, the company has established itself as a domestic technology player in China's expanding smart utility market, leveraging ultrasonic measurement technology for improved accuracy and longevity compared to traditional mechanical meters. This technological focus aligns with national initiatives promoting water resource efficiency and building energy management, though the company operates in a competitive landscape populated by both state-owned enterprises and private manufacturers. Its market position reflects a niche specialization in higher-value electronic metering solutions rather than volume-driven mechanical products, targeting municipal utilities, property developers, and industrial clients seeking reliable data for billing and system optimization.

Revenue Profitability And Efficiency

For FY 2024, Meter Instruments reported revenue of CNY 358.5 million with strong net income of CNY 79.2 million, indicating a robust net margin of approximately 22.1%. The company demonstrated high profitability relative to its revenue base, though operating cash flow of CNY 20.8 million was substantially lower than net income, suggesting potential working capital movements or timing differences. Capital expenditures of CNY -110.8 million reflect significant investment activity, likely supporting production capacity or technological upgrades.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 0.58, reflecting solid earnings power from its specialized product portfolio. The substantial gap between net income and operating cash flow warrants monitoring for sustainability, while the negative capital expenditure figure indicates active investment in fixed assets. The combination of healthy net income and strategic capital deployment suggests a focus on maintaining technological competitiveness in the precision instrumentation market.

Balance Sheet And Financial Health

Meter Instruments maintains a strong financial position with cash and equivalents of CNY 548.1 million significantly exceeding total debt of CNY 8.1 million, resulting in a net cash position. This conservative capital structure provides substantial liquidity and financial flexibility, with minimal leverage risk. The balance sheet strength supports ongoing R&D initiatives and potential market expansion without requiring external financing.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.2 per share. The dividend payout represents approximately 34.5% of diluted EPS, indicating a balanced approach between rewarding shareholders and retaining earnings for growth. The company's growth trajectory will depend on adoption rates of smart metering solutions in China's utility infrastructure modernization programs.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.38 billion, the company trades at a P/E ratio of around 30 based on 2024 earnings, suggesting market expectations for future growth in the smart utility equipment sector. The beta of 0.491 indicates lower volatility compared to the broader market, potentially reflecting the company's niche positioning and stable utility customer base.

Strategic Advantages And Outlook

Meter Instruments' strategic advantages include its specialization in ultrasonic measurement technology and integrated product offerings for smart utility management. The outlook depends on execution within China's evolving water resource management and building efficiency regulations. The company's strong balance sheet provides resilience, while technological differentiation will be crucial for maintaining competitive positioning in a market increasingly focused on data accuracy and remote monitoring capabilities.

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