investorscraft@gmail.com

Intrinsic ValueNorth Navigation Control Technology Co.,Ltd. (600435.SS)

Previous Close$16.50
Intrinsic Value
Upside potential
Previous Close
$16.50

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

North Navigation Control Technology operates as a specialized defense and industrial technology provider, generating revenue through the development and sale of advanced navigation systems, ammunition information technology products, and specialized communication equipment. The company serves both military and civilian end-markets in China, leveraging its long-established expertise in electro-optical systems and precision control mechanisms. Its product portfolio includes stability control solutions, satellite communication devices, electrical connectors, and custom special vehicles, positioning it within the broader industrial machinery sector. As a state-affiliated enterprise founded in 1960 and headquartered in Beijing, the company benefits from entrenched relationships within China's defense industrial base, though it also faces competition from larger state-owned contractors and evolving technological demands. Its market position is characterized by niche specialization in navigation and control systems rather than mass production, aligning with China's dual-use technology development goals.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.75 billion with net income of CNY 59 million, indicating thin net margins of approximately 2.1%. Operating cash flow was negative CNY 547.9 million, significantly impacted by working capital movements, while capital expenditures of CNY 112.5 million suggest moderate reinvestment needs relative to its asset base.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.04, reflecting modest earnings power given the scale of operations. The negative operating cash flow, despite positive net income, points to potential inefficiencies in cash conversion or timing differences in defense contracting, which often involves extended payment cycles and milestone-based billing.

Balance Sheet And Financial Health

The balance sheet appears robust with cash and equivalents of CNY 1.37 billion against minimal total debt of CNY 8.8 million, indicating a strong liquidity position and negligible leverage. This conservative financial structure provides flexibility for strategic investments or weathering cyclical defense budget fluctuations.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, distributing a dividend of CNY 0.02 per share. Growth trajectories are likely tied to Chinese defense modernization programs and dual-use technology adoption, though specific historical growth rates are not provided in the dataset to establish a clear trend.

Valuation And Market Expectations

With a market capitalization of CNY 21.5 billion, the company trades at a significant premium to earnings, reflecting investor expectations tied to China's defense spending and technological sovereignty initiatives. A beta of 0.885 suggests moderately lower volatility than the broader market.

Strategic Advantages And Outlook

Key advantages include its longstanding presence in China's defense ecosystem and specialization in navigation technologies. The outlook depends on continued government contracts, successful expansion into civilian applications, and navigating competitive and geopolitical pressures affecting the defense supply chain.

Sources

Company disclosureShanghai Stock Exchange filings

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