investorscraft@gmail.com

Intrinsic ValueNanjing Comptech Composites Corp (301591.SZ)

Previous Close$51.34
Intrinsic Value
Upside potential
Previous Close
$51.34

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 Comptech Composites Corp operates as a specialized manufacturer within China's industrial materials sector, focusing on the research, development, and production of advanced composite materials. The company's core offerings include sealing materials and glass fiber reinforced plastic (FRP) products, which serve critical applications across various industrial segments. Its product portfolio extends to engineering plastics, rubber products, optoelectronic components, metal connectors, and molds, positioning it as a diversified solutions provider for industrial manufacturing needs. Nanjing Comptech leverages its technical expertise to cater to domestic market demands for high-performance materials that offer durability, corrosion resistance, and lightweight properties. The company's market position reflects its specialization in composite materials within China's broader electrical equipment and industrial components landscape, competing through technological capabilities and product customization. Its founding in 2001 provides an established operational history in developing material solutions for industrial applications, though its specific market share and competitive advantages relative to larger industrial conglomerates remain nuanced within the specialized composites segment.

Revenue Profitability And Efficiency

For FY 2024, Nanjing Comptech reported revenue of CNY 411.6 million with net income of CNY 72.0 million, translating to a robust net margin of approximately 17.5%. The company demonstrated strong cash generation with operating cash flow of CNY 71.8 million, closely aligning with its net profitability. Capital expenditures of CNY 126.7 million indicate significant investment in production capacity or technological upgrades, reflecting management's focus on growth initiatives.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.86, supported by efficient operations relative to its market capitalization. Substantial capital expenditures relative to operating cash flow suggest a strategic emphasis on capacity expansion or technological advancement. The relationship between invested capital and earnings generation will be critical to monitor as new investments mature and contribute to future profitability.

Balance Sheet And Financial Health

Nanjing Comptech maintains a strong liquidity position with cash and equivalents of CNY 410.2 million, significantly exceeding total debt of CNY 18.7 million. This conservative capital structure provides substantial financial flexibility with minimal leverage risk. The substantial cash reserves relative to the company's operational scale suggest capacity for strategic investments or weathering potential industry downturns.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.45 per share for FY 2024. This represents a dividend payout ratio of approximately 52% of diluted EPS, balancing capital returns with retention for growth initiatives. The significant capital expenditure program indicates management's focus on expanding operational capabilities, though specific revenue growth trends require longer-term historical context for proper assessment.

Valuation And Market Expectations

With a market capitalization of CNY 3.76 billion, the company trades at a P/E ratio of approximately 52 times FY 2024 earnings, suggesting market expectations for future growth. The beta of 1.59 indicates higher volatility than the broader market, reflecting investor perception of the company's sensitivity to economic cycles and sector-specific dynamics within the industrial materials space.

Strategic Advantages And Outlook

Nanjing Comptech's strategic position hinges on its specialization in composite materials within China's industrial supply chain. The company's technical focus on advanced materials and diversified product portfolio provides potential insulation against single-market volatility. Future performance will depend on effective deployment of capital expenditures, technological innovation in composite materials, and ability to capture growth in downstream industrial applications requiring specialized material solutions.

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