investorscraft@gmail.com

Intrinsic ValueNBTM New Materials Group Co., Ltd. (600114.SS)

Previous Close$33.15
Intrinsic Value
Upside potential
Previous Close
$33.15

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

NBTM New Materials Group Co., Ltd. is a specialized manufacturer operating in the Chinese automotive parts and industrial materials sector. Its core business involves the production and sale of precision powder metal structural components and advanced soft magnetic materials. The company's primary revenue streams are derived from supplying critical parts to the automotive industry, including components for engines, transmissions, and chassis systems, as well as serving the home appliance sector with compressor parts and the emerging clean energy market with materials for electric vehicles and solar applications. NBTM occupies a niche position as a materials technology specialist, leveraging its expertise in powder metallurgy to serve diversified industrial end markets. The company's market positioning is strengthened by its technical capabilities in producing high-performance magnetic materials and structural components that meet stringent industry specifications, particularly in the rapidly growing electric vehicle supply chain where its soft magnetic materials are essential for power conversion systems.

Revenue Profitability And Efficiency

The company generated CNY 5.14 billion in revenue with net income of CNY 397 million, reflecting a net margin of approximately 7.7%. Operating cash flow of CNY 351.9 million supported capital expenditures of CNY 236.8 million, indicating disciplined investment in maintaining production capabilities while generating positive operational cash generation.

Earnings Power And Capital Efficiency

NBTM demonstrated solid earnings power with diluted EPS of CNY 0.64. The company maintained operational efficiency as evidenced by positive operating cash flow that substantially covered capital investment requirements, suggesting effective management of working capital and prudent allocation of resources to sustain manufacturing operations.

Balance Sheet And Financial Health

The balance sheet shows CNY 317.5 million in cash against total debt of CNY 2.43 billion, indicating leveraged financial positioning. The debt level relative to the company's market capitalization and cash generation capacity requires careful monitoring, though the low beta of 0.376 suggests stable financial performance relative to market movements.

Growth Trends And Dividend Policy

The company maintained a shareholder return policy with a dividend per share of CNY 0.30, representing a payout ratio of approximately 47% based on diluted EPS. This balanced approach indicates management's commitment to returning capital to shareholders while retaining earnings for potential growth initiatives in the evolving automotive and clean technology markets.

Valuation And Market Expectations

With a market capitalization of CNY 18.1 billion, the company trades at a P/E ratio of approximately 45.6 times trailing earnings. This valuation multiple suggests market expectations for future growth, particularly in the electric vehicle and renewable energy supply chains where the company's magnetic materials expertise positions it for potential expansion.

Strategic Advantages And Outlook

NBTM's strategic advantage lies in its specialized materials technology and established relationships with automotive and industrial customers. The company's positioning in the electric vehicle supply chain through soft magnetic materials provides growth potential, though execution depends on maintaining technological competitiveness and managing financial leverage in a capital-intensive industry.

Sources

Company financial statementsMarket 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