investorscraft@gmail.com

Intrinsic ValueNanjing Railway New Technology Co.,Ltd. (301016.SZ)

Previous Close$24.72
Intrinsic Value
Upside potential
Previous Close
$24.72

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

Nanjing Railway New Technology Co., Ltd. operates as a specialized industrial manufacturer within China's railway equipment sector, focusing on the research, development, and production of critical components for rail vehicles. Its core revenue model is derived from supplying a diversified portfolio of parts, including car body components like chassis, wall panels, and cab elements, alongside essential bogie parts such as shock absorbers and buffers. The company serves the expansive domestic railway industry, which is heavily influenced by state-led infrastructure investment and modernization initiatives. Its market position is that of a niche supplier, leveraging its long-standing presence since its 1994 founding to build relationships within the complex railway supply chain. By offering electrical system components, traction brakes, and processed machine parts, the company embeds itself into the manufacturing processes of larger rolling stock producers, benefiting from the sector's technical requirements and quality standards. This focus on specific, high-value components rather than complete systems allows it to maintain a specialized role amidst larger industrial competitors, positioning it to capitalize on ongoing rail network expansion and maintenance needs across the country.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 366.0 million, demonstrating its operational scale within its niche market. Profitability appears robust, with net income reaching CNY 67.3 million, translating to a healthy net margin of approximately 18.4%. The company generated CNY 44.3 million in operating cash flow, which comfortably covered capital expenditures of CNY 11.3 million, indicating efficient conversion of earnings into cash and prudent reinvestment levels to support its manufacturing operations.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted earnings per share of CNY 0.31. The significant positive spread between operating cash flow and capital expenditures suggests strong capital efficiency, as the business funds its growth investments internally without straining its financial resources. This efficient model supports sustainable earnings generation from its core manufacturing and development activities in the railway technology space.

Balance Sheet And Financial Health

The balance sheet exhibits considerable strength, with a substantial cash and equivalents position of CNY 274.9 million. Total debt is a modest CNY 38.9 million, resulting in a very conservative leverage profile and a net cash position. This low-debt structure provides significant financial flexibility and resilience, positioning the company to withstand industry cyclicality and capitalize on strategic opportunities without relying on external financing.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.42857. This dividend, which exceeds the diluted EPS, indicates a potentially high payout ratio that may utilize retained earnings, reflecting a commitment to returning capital. Future growth will likely be tied to the trajectory of Chinese railway infrastructure investment and the company's ability to maintain its supplier relationships.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.28 billion, the market assigns a significant valuation multiple relative to the company's current revenue and earnings. A beta of 0.722 suggests the stock is perceived as less volatile than the broader market, which may reflect its niche industrial focus and stable, policy-driven end-market. The valuation implies expectations for stability or growth linked to national infrastructure spending.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence in the Chinese railway sector and its specialization in critical components. Its outlook is intrinsically linked to the Chinese government's continued investment in rail transportation infrastructure and urban transit systems. A strong, liquid balance sheet provides a buffer against downturns and funds potential R&D initiatives to keep pace with technological advancements in rolling stock, which is crucial for maintaining its market position.

Sources

Company FinancialsShenzhen 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