investorscraft@gmail.com

Intrinsic ValueNingbo Yunsheng Co., Ltd. (600366.SS)

Previous Close$14.14
Intrinsic Value
Upside potential
Previous Close
$14.14

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 Yunsheng Co., Ltd. is a specialized Chinese manufacturer operating within the industrials sector, focusing on the research, development, and production of high-performance rare earth permanent magnet materials. Its core revenue model is driven by the sale of sintered and bonded neodymium iron boron (NdFeB) magnets, servo motors, and a diverse portfolio of sophisticated magnetic assemblies. These critical components are essential for various high-tech applications, including automotive systems, industrial automation equipment, medical devices, and consumer electronics, positioning the company as a key supplier in the global supply chain for advanced materials. The firm has established a significant market position by leveraging its technical expertise and integrated manufacturing capabilities, serving both domestic Chinese demand and an international export market that includes Europe, the United States, and Southeast Asia, which provides a strategic hedge against regional economic cycles.

Revenue Profitability And Efficiency

The company generated revenue of CNY 5.04 billion for the period. However, net income was a relatively modest CNY 95.1 million, indicating thin net profit margins. Strong operating cash flow of CNY 854.6 million significantly outperformed net income, suggesting robust cash conversion from its core operations and efficient working capital management, which is a positive indicator of operational health.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0873. The substantial generation of operating cash flow, which far exceeded capital expenditures of CNY -51.8 million, demonstrates the company's ability to fund its investments internally. This indicates a capital-efficient model where core operations generate sufficient cash to support necessary growth and maintenance spending without heavy reliance on external financing.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a cash position of CNY 1.05 billion. Total debt is reported at CNY 541.3 million, resulting in a net cash position. This low leverage provides significant financial flexibility and a strong buffer to navigate market volatility or invest in strategic opportunities, underpinning a very healthy financial standing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.05. The payout appears sustainable given the strong operating cash flow and minimal debt burden. Future growth is likely tied to global demand trends in its end markets, particularly electric vehicles and industrial automation, which are key consumers of its high-performance magnet products.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.5 billion, the market assigns a significant valuation multiple relative to current earnings, reflecting expectations for future growth and profitability expansion. A beta of 1.74 indicates the stock is considerably more volatile than the broader market, suggesting investor perception of higher risk, potentially linked to its cyclical end markets and exposure to global trade dynamics.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized technical expertise in rare earth magnet manufacturing and its established export channels. The outlook is intrinsically linked to global adoption of technologies requiring high-efficiency motors, such as electric vehicles and renewable energy systems. Its net cash position provides a strategic advantage to capitalize on these long-term secular trends through potential capacity expansion or R&D initiatives.

Sources

Company DescriptionFinancial Data Provided

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