investorscraft@gmail.com

Intrinsic ValueNuode Investment Co.,Ltd (600110.SS)

Previous Close$6.87
Intrinsic Value
Upside potential
Previous Close
$6.87

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

Nuode Investment Co., Ltd. operates as a specialized manufacturer within China's burgeoning lithium-ion battery supply chain, focusing on critical components including battery materials and electrolytic copper foils. The company serves the rapidly expanding electric vehicle and energy storage markets, positioning itself as an essential supplier to power battery manufacturers. With over three decades of operational history since its 1987 founding, Nuode has established manufacturing expertise in Shenzhen, though it faces intense competition in China's crowded battery materials sector. The company's revenue model depends on bulk sales of engineered materials to industrial customers, requiring significant capital investment in production technology and raw material sourcing. Its market position reflects the challenges of scaling in a capital-intensive industry while navigating technological shifts and pricing pressures from larger, vertically integrated competitors.

Revenue Profitability And Efficiency

The company generated CNY 5.28 billion in revenue but reported a net loss of CNY 351.7 million, indicating significant margin compression despite substantial sales volume. Operating cash flow of CNY 616.5 million suggests some operational cash generation, though this was insufficient to cover aggressive capital expenditures of CNY 806.8 million, reflecting heavy investment in production capacity expansion.

Earnings Power And Capital Efficiency

Negative diluted EPS of -0.2 CNY demonstrates current earnings challenges amid industry headwinds. The substantial capital expenditure program indicates management's focus on capacity growth, though the negative net income raises questions about near-term return on invested capital and the efficiency of these expansion investments.

Balance Sheet And Financial Health

The company maintains a solid cash position of CNY 2.65 billion against total debt of CNY 4.19 billion, providing some liquidity buffer. However, the debt load is substantial relative to the company's market capitalization, indicating leveraged expansion strategy that may require careful monitoring given current profitability challenges.

Growth Trends And Dividend Policy

With no dividend distribution and significant capital reinvestment, management appears focused entirely on growth initiatives rather than shareholder returns. The substantial capex program suggests aggressive expansion plans, though current negative profitability indicates these investments have yet to translate into bottom-line results.

Valuation And Market Expectations

The market capitalization of approximately CNY 13.0 billion reflects investor expectations for future recovery and growth in the electric vehicle supply chain. The high beta of 1.95 indicates significant volatility and sensitivity to market sentiment toward green energy and technology stocks.

Strategic Advantages And Outlook

The company's long-standing industry presence and specialization in critical battery components provide foundational expertise, though execution challenges remain. Success depends on effectively scaling production, managing costs, and securing stable customer relationships in the competitive Chinese battery materials market amid evolving technology standards.

Sources

Company filingsStock exchange disclosuresFinancial data providers

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