investorscraft@gmail.com

Intrinsic ValueYantai Ishikawa Sealing Technology Co.,Ltd. (301020.SZ)

Previous Close$23.21
Intrinsic Value
Upside potential
Previous Close
$23.21

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

Yantai Ishikawa Sealing Technology operates as a specialized manufacturer within China's industrial sector, focusing on the production and distribution of critical sealing components. The company's core product portfolio includes sealing plates, gaskets, and heat shields, which serve essential functions in preventing fluid and gas leakage while managing thermal conditions in various mechanical systems. These components are vital across multiple industrial applications, positioning the company within the broader metal fabrication supply chain. Yantai Ishikawa's revenue model is fundamentally built on business-to-business sales, supplying original equipment manufacturers and industrial clients who require high-precision, durable sealing solutions for their machinery and equipment. The company leverages its manufacturing expertise to deliver products that meet specific technical standards and performance requirements. Founded in 1990 and headquartered in Yantai, China, the company has established a long-standing presence in its niche market. It operates in a competitive landscape where technical capability, product reliability, and cost efficiency are key determinants of success. Its market position is that of a specialized domestic supplier, catering primarily to the Chinese industrial base. The company's focus on a specific component category allows it to develop deep expertise, though it also exposes it to cyclical demand patterns within the industrial and manufacturing sectors it serves.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 526.8 million. It demonstrated solid profitability with net income of CNY 81.9 million, translating to a healthy net profit margin of around 15.5%. Operational efficiency is further evidenced by strong cash generation, as operating cash flow reached CNY 77.6 million, comfortably covering capital expenditures of CNY 28.7 million and indicating effective management of working capital and core business operations.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, with diluted earnings per share of CNY 0.56. The significant positive spread between operating cash flow and capital expenditures suggests that the business generates substantial free cash flow from its existing asset base. This indicates efficient use of capital to produce earnings, with the core operations funding reinvestment needs while contributing to shareholder returns.

Balance Sheet And Financial Health

Yantai Ishikawa maintains a robust balance sheet characterized by a strong liquidity position. Cash and cash equivalents stand at a substantial CNY 634.7 million, significantly exceeding total debt of CNY 118.9 million. This low leverage and high cash reserve provide considerable financial flexibility and a strong cushion against economic downturns, positioning the company with a very conservative and healthy financial profile.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, with a dividend per share of CNY 0.31. This payout represents a dividend yield based on the current market capitalization, reflecting a shareholder-friendly policy. The relationship between earnings, cash flow, and the dividend suggests a sustainable distribution, while the strong balance sheet provides capacity for both future growth investments and continued returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.44 billion, the market assigns a valuation that implies certain growth and profitability expectations. A beta of 0.80 indicates that the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the industrial sector. The valuation multiples will be influenced by perceptions of the company's niche market position and future growth prospects.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-established specialization in sealing technology and its strong financial position. The outlook is underpinned by its ability to serve stable industrial demand, though it is subject to cycles in the manufacturing sector. Its ample cash reserves provide strategic optionality for potential organic investments or weathering industry downturns, while its proven profitability supports ongoing operations.

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