investorscraft@gmail.com

Intrinsic ValueNingbo Boway Alloy Material Company Limited (601137.SS)

Previous Close$19.72
Intrinsic Value
Upside potential
Previous Close
$19.72

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 Boway Alloy Material operates as a specialized manufacturer of high-performance non-ferrous alloy materials, serving a diverse global industrial base. Its core revenue model is built on the research, development, and sale of a comprehensive portfolio of precision-engineered copper, brass, bronze, and nickel-silver alloys in various forms, including bars, wires, plates, and strips. These advanced materials are critical components in demanding applications across the aerospace, high-speed rail, automotive, electronics, and telecommunications sectors, positioning the company as a key supplier in the industrial supply chain. Founded in 1993 and based in Ningbo, China, the company has established a strong market presence in Asia, Europe, and North America by providing essential materials that enhance the performance, durability, and conductivity of finished products for its blue-chip industrial customers.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 18.66 billion for the period. Profitability was solid, with net income reaching CNY 1.35 billion, translating to a net profit margin of approximately 7.3%. Operating cash flow was positive at CNY 1.26 billion, though it was significantly outpaced by substantial capital expenditures, indicating heavy investment in maintaining and expanding production capacity.

Earnings Power And Capital Efficiency

Boway demonstrated strong earnings power with a diluted EPS of CNY 1.57. The significant gap between operating cash flow and high capital expenditures (CNY -1.67 billion) highlights a capital-intensive business model. This suggests reinvestment is crucial for sustaining its technological edge and production capabilities in the specialized alloys market.

Balance Sheet And Financial Health

The balance sheet shows a healthy liquidity position with cash and equivalents of CNY 2.28 billion. Total debt stands at CNY 4.12 billion, indicating a leveraged but manageable financial structure. The company's financial health appears stable, supported by its profitable operations and substantial cash holdings.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.50. The aggressive capital expenditure program signals a focus on organic growth and capacity expansion, aligning with long-term strategic objectives in its core alloy materials markets rather than pursuing rapid top-line growth at the expense of profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 19.97 billion, the market assigns a P/E ratio of roughly 14.8x based on the reported EPS. A beta of 0.257 indicates the stock is considered less volatile than the broader market, which may reflect its established industrial position and stable cash flows.

Strategic Advantages And Outlook

Boway's strategic advantage lies in its deep expertise and extensive product portfolio within the niche high-performance alloy sector. Its outlook is tied to global industrial production and demand for advanced materials in electronics and transportation. Continued investment in R&D and production efficiency will be critical to maintaining its competitive positioning.

Sources

Company Annual ReportPublic Financial Disclosures

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