investorscraft@gmail.com

Intrinsic ValueYunnan Bowin Technology Industry Co.,Ltd (600883.SS)

Previous Close$8.61
Intrinsic Value
Upside potential
Previous Close
$8.61

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

Yunnan Bowin Technology Industry operates as a regional cement manufacturer in China's construction materials sector, primarily producing and distributing ordinary Portland cement and compound Portland cement. The company's core revenue model centers on cement production and sales to construction and infrastructure projects within its regional market, supplemented by foreign equity investment activities that provide additional income streams. Operating in a highly competitive and cyclical industry, Bowin maintains a niche position in the Yunnan province market, leveraging local presence and production capabilities to serve regional infrastructure development needs while diversifying through strategic investment operations to mitigate industry volatility.

Revenue Profitability And Efficiency

The company reported revenue of CNY 42.7 million with net income of CNY 72.2 million, indicating significant non-operating income contributions. Negative operating cash flow of CNY 39.9 million raises concerns about core operational efficiency, though modest capital expenditures of CNY 6.7 million suggest restrained investment in productive capacity during the period.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.31 reflects reasonable earnings generation relative to the share base. The substantial net income relative to revenue suggests strong margin performance, potentially driven by investment income. Negative operating cash flow contrasts with reported profitability, indicating potential timing differences or working capital challenges in core operations.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 34.8 million in cash against minimal total debt of CNY 4.2 million, resulting in a robust net cash position. This conservative capital structure provides financial flexibility, though negative operating cash flow warrants monitoring for sustainability in the capital-intensive cement industry.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.06, representing a payout from available earnings. The combination of cement manufacturing and investment activities suggests a dual-track growth strategy, though current operational metrics indicate challenges in core business expansion amid China's property market adjustments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.96 billion, the company trades at metrics reflecting its regional positioning and mixed operational performance. The beta of 0.568 indicates lower volatility than the broader market, suggesting investor perception of defensive characteristics within the cyclical materials sector.

Strategic Advantages And Outlook

Bowin's regional presence in Yunnan provides local market knowledge and distribution advantages, while its investment diversification offers revenue stability. The company faces industry headwinds from China's property sector slowdown but benefits from infrastructure stimulus policies. Maintaining strong liquidity will be crucial for navigating market cycles and potential acquisition opportunities.

Sources

Company financial reportsStock 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