investorscraft@gmail.com

Intrinsic ValueBGRIMM Technology Co., Ltd. (600980.SS)

Previous Close$24.53
Intrinsic Value
Upside potential
Previous Close
$24.53

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

BGRIMM Technology Co., Ltd. operates as a specialized industrial materials company, generating revenue through the research, development, production, and sale of advanced mining equipment and a diverse portfolio of magnetic materials. Its core product lines include permanent ferrite magnetic powders, rare earth permanent magnets, and custom magnetic devices, which are critical components for end markets such as automotive, consumer electronics, home appliances, and industrial electric tools. The company leverages its technical expertise and integrated manufacturing capabilities to serve clients both within China and internationally, positioning itself as a niche supplier in the basic materials sector. This dual focus on heavy industrial machinery and high-performance materials creates a diversified revenue base while catering to the demands of modern manufacturing and automation. Its market position is strengthened by its long-standing presence since 2000 and its research-driven approach, though it operates in a competitive landscape against larger global industrial conglomerates.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.19 billion for the period, demonstrating its operational scale within its niche markets. Profitability was solid, with net income reaching CNY 105.8 million, translating to a net profit margin of approximately 8.9%. Operating cash flow of CNY 158.5 million significantly exceeded capital expenditures of CNY 36.6 million, indicating healthy cash generation from core operations and efficient reinvestment needs.

Earnings Power And Capital Efficiency

BGRIMM Technology exhibited strong earnings power with a diluted EPS of CNY 0.56, reflecting effective profit generation on a per-share basis. The substantial positive operating cash flow, which covered capital expenditures more than four times over, underscores high capital efficiency. This suggests the company's business model does not require excessive reinvestment to maintain its competitive position and profitability.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with a strong liquidity position, evidenced by cash and equivalents of CNY 306.0 million. Total debt is modest at CNY 53.4 million, resulting in a robust net cash position. This low leverage provides significant financial flexibility and resilience against economic downturns or industry cyclicality.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.13. This payout, combined with its strong cash flow generation, suggests a balanced approach between reinvesting for future growth and providing shareholder returns, indicative of a mature yet stable operational phase.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.87 billion, the market values the company at a P/E ratio of around 36.6x based on current earnings. A beta of 0.645 indicates the stock is perceived as less volatile than the broader market, potentially reflecting expectations of stable, defensive performance given its industrial niche and solid financial footing.

Strategic Advantages And Outlook

The company's strategic advantages lie in its dual expertise in mining equipment and high-performance magnetic materials, catering to essential industrial and technology supply chains. Its strong balance sheet and cash flow generation provide a foundation for sustained R&D investment and potential market expansion. The outlook remains tied to global demand for industrial automation and electronic components, sectors where its specialized products hold long-term relevance.

Sources

Company DescriptionProvided Financial Metrics

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