investorscraft@gmail.com

Intrinsic ValueNanjing Panda Electronics Company Limited (600775.SS)

Previous Close$13.88
Intrinsic Value
Upside potential
Previous Close
$13.88

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

Nanjing Panda Electronics operates as a diversified electronics manufacturer in China, structured across four segments: Smart City Industry, Electronic Manufacturing Service (EMS), Intelligent Manufacturing, and Others. Its core revenue model is derived from the development, production, and sale of a wide array of electronic equipment and systems, including radio and television broadcast equipment, industrial robots, railway transit AFC systems, and network communication products. The company serves a broad industrial and infrastructure clientele, positioning itself within the competitive technology hardware sector. While its historical foundation since 1936 provides a legacy presence, its market position is that of a domestic industrial supplier rather than a global technology leader, with its operations deeply integrated into China's manufacturing and urban development ecosystems.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.65 billion for the period but experienced a net loss of CNY -188.9 million, indicating significant profitability challenges. Operational inefficiency is further highlighted by negative operating cash flow of CNY -265.3 million, suggesting core business activities are not generating sufficient cash to sustain operations, which is a critical concern for its financial sustainability.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.21 confirms the lack of earnings power, as the company failed to generate profit for shareholders. Capital expenditures of CNY -37.8 million were modest, but this investment did not translate into positive cash flow or earnings, pointing to poor returns on invested capital and inefficient allocation of resources during the fiscal year.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 757.6 million, which provides a buffer against short-term obligations. Total debt is relatively low at CNY 47.0 million, resulting in a conservative leverage profile. This solid cash position offers some financial flexibility despite the operational losses and negative cash flow from operations.

Growth Trends And Dividend Policy

Current financial performance reflects a contraction rather than growth, with a net loss and negative cash flow. The company has a clear non-dividend policy, with a dividend per share of CNY 0, as it retains all capital to fund operations and potentially navigate its current challenging phase without returning cash to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.15 billion, the market valuation appears disconnected from the underlying negative earnings and cash flow. A beta of 0.826 suggests the stock is less volatile than the broader market, but the current valuation likely incorporates expectations of a future operational turnaround or potential strategic value beyond immediate financial metrics.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence, diversified product portfolio across growing sectors like smart cities and industrial automation, and a strong domestic footprint in China. The outlook remains challenging, requiring a successful execution of a turnaround strategy to achieve profitability and positive cash flow from its core operations to justify its current market valuation.

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