investorscraft@gmail.com

Intrinsic ValueNingbo United Group Co.,Ltd. (600051.SS)

Previous Close$7.97
Intrinsic Value
Upside potential
Previous Close
$7.97

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

Ningbo United Group Co., Ltd. operates as a diversified industrial conglomerate with three core business segments: thermoelectricity generation and supply, real estate development, and import/export trade services. The company's foundational operations are deeply integrated with the Ningbo Economic and Technological Development Zone, where it develops and constructs integrated zones encompassing industrial, commercial, warehousing, and residential areas. This strategic positioning allows it to capture value across multiple stages of regional economic development, serving both commercial and residential customers within its operational footprint. Its portfolio includes the operation of the Qijiashan Hotel, a four-star tourist property, alongside investment management services, creating a multifaceted revenue model that blends utility-like cash flows from thermoelectricity with more cyclical earnings from real estate and trade. This diversified approach provides some insulation against sector-specific downturns while leveraging its established presence in a key Chinese economic zone.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.79 billion with a net income of CNY 81.2 million, resulting in a net profit margin of approximately 4.5%. Operating cash flow was negative at CNY -42.0 million, which, combined with capital expenditures of CNY -35.1 million, indicates potential challenges in cash generation from core operations during this period relative to its profitability.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.26, reflecting the company's earnings power. The negative operating cash flow, however, suggests a disconnect between reported earnings and cash generation, which may be influenced by working capital movements or the timing of receipts and payments across its diverse business lines.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged, with a substantial cash position of CNY 965.5 million significantly outweighing total debt of CNY 149.2 million. This provides a strong liquidity buffer and indicates low financial risk, offering flexibility for strategic investments or weathering cyclical downturns in its real estate and trade segments.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder returns policy, distributing a dividend of CNY 0.12 per share. Future growth is likely tied to the continued development of the Ningbo Economic Zone and the performance of its real estate projects, though the negative operating cash flow warrants monitoring for sustainability of both growth investments and dividends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.28 billion, the stock trades at a P/E ratio of around 28 based on trailing earnings. A beta of 0.793 suggests the stock has historically been less volatile than the broader market, potentially reflecting its diversified business model and stable utility segment.

Strategic Advantages And Outlook

The company's primary strategic advantage is its entrenched role in the development and operation of a major economic zone, providing a stable platform for its diversified operations. The outlook depends on managing the cyclicality of its real estate and trade businesses while leveraging its strong balance sheet to capitalize on regional growth opportunities.

Sources

Company DescriptionProvided Financial 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