investorscraft@gmail.com

Intrinsic ValueNingbo Fubang Jingye Group Co.,Ltd (600768.SS)

Previous Close$17.84
Intrinsic Value
Upside potential
Previous Close
$17.84

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 Fubang Jingye Group operates as a specialized aluminum products manufacturer in China's basic materials sector, focusing on the production, processing, and distribution of industrial aluminum profiles and aluminum casting rods. The company generates revenue through both direct manufacturing sales and trading activities, serving industrial clients across various sectors that require customized aluminum components. Operating within the highly competitive Chinese aluminum industry, the company maintains a regional market position primarily concentrated in the Ningbo area, competing against both large state-owned enterprises and smaller specialized manufacturers. Its business model leverages industrial expertise to provide tailored aluminum solutions while managing the commodity price volatility inherent in aluminum markets through strategic procurement and inventory management practices.

Revenue Profitability And Efficiency

The company generated CNY 1.04 billion in revenue with minimal net income of CNY 1.56 million, indicating extremely thin profit margins in a competitive commodity market. Operating cash flow of CNY 20.38 million significantly exceeded capital expenditures of CNY 7.60 million, demonstrating adequate operational cash generation. The low profitability suggests challenging market conditions and potential pricing pressures within the aluminum industry, requiring efficient cost management to maintain viability.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.01 reflects weak earnings power relative to the company's revenue base, indicating substantial operational challenges or high cost structures. The modest operating cash flow generation, while positive, suggests limited ability to fund growth initiatives internally. Capital expenditure levels appear conservative, potentially indicating a focus on maintaining existing operations rather than aggressive expansion in the current market environment.

Balance Sheet And Financial Health

The company maintains CNY 224.40 million in cash against total debt of CNY 275.15 million, indicating adequate liquidity but moderate leverage. The cash position provides some buffer for operational needs, though the debt level requires careful management given the thin profit margins. The balance sheet structure appears reasonably balanced for a company operating in a cyclical commodity industry, with sufficient liquidity to weather normal business fluctuations.

Growth Trends And Dividend Policy

Despite modest profitability, the company maintained a dividend of CNY 0.15 per share, suggesting a commitment to shareholder returns. The dividend payout appears substantial relative to earnings, potentially indicating confidence in future cash generation or a strategic priority for shareholder distributions. Growth trends appear constrained by industry conditions, with the company likely focusing on operational stability rather than aggressive expansion in the current market cycle.

Valuation And Market Expectations

With a market capitalization of CNY 1.68 billion, the company trades at approximately 1.6 times revenue, reflecting market expectations for a commodity-based industrial business. The beta of 0.548 indicates lower volatility than the broader market, typical for basic materials companies with stable but cyclical operations. Valuation metrics suggest the market prices the company as a stable, albeit low-growth, industrial operator within China's aluminum sector.

Strategic Advantages And Outlook

The company's regional focus and specialization in industrial aluminum profiles provide some insulation from broader market competition. However, operating in a commodity industry exposes it to aluminum price volatility and intense competition. The outlook remains cautious given thin margins, though the company's cash position and moderate leverage provide some operational flexibility. Success will depend on efficient cost management and potentially diversifying into higher-value aluminum products.

Sources

Company financial statementsStock exchange disclosuresMarket 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