investorscraft@gmail.com

Intrinsic ValueNingbo Haitian Precision Machinery Co.,Ltd. (601882.SS)

Previous Close$19.76
Intrinsic Value
Upside potential
Previous Close
$19.76

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 Haitian Precision Machinery Co., Ltd. operates as a specialized manufacturer within China's industrial machinery sector, focusing on the production and sale of high-precision machine tools. Its core revenue model is driven by the design, manufacturing, and distribution of advanced CNC equipment, including sophisticated five-axis CNC machine tools, boring and milling machining tools, and CNC coordinate grinders. The company also develops and sells its own five-axis CNC systems and servo devices, creating an integrated product ecosystem that serves manufacturing clients requiring ultra-precise machining capabilities for complex components. Operating in a highly competitive and cyclical industry, the company positions itself as a technology-focused domestic supplier, catering to the advanced manufacturing needs within China's industrial base. Its market position is built on technical expertise in precision engineering rather than scale, targeting niche applications where accuracy and reliability are paramount for end-users in sectors such as aerospace, automotive, and mold making.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 3.35 billion for the period, demonstrating strong market demand for its precision machinery. Net income reached CNY 523 million, reflecting a healthy net profit margin of approximately 15.6%. Operating cash flow was positive at CNY 248.6 million, though it was significantly lower than net income, indicating potential working capital investments or timing differences in cash collection.

Earnings Power And Capital Efficiency

Ningbo Haitian exhibits solid earnings power with diluted EPS of CNY 1.00, supported by its specialized product portfolio. The company generated an operating cash flow of CNY 248.6 million against capital expenditures of CNY 274.4 million, resulting in negative free cash flow for the period. This suggests substantial reinvestment into production capacity or technological upgrades to maintain its competitive positioning in precision machining equipment.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 769.9 million in cash and equivalents against total debt of CNY 311.2 million, indicating a strong liquidity position. The low debt level relative to cash reserves provides financial flexibility and resilience against industry cyclicality. This balanced approach supports ongoing operations and strategic investments without excessive leverage risk.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.36 per share, representing a 36% payout ratio based on EPS. This balanced capital allocation strategy combines returning cash to shareholders with reinvestment in the business, as evidenced by the significant capital expenditures aimed at maintaining technological leadership in the precision machinery market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.0 billion, the company trades at a P/E ratio of around 21 based on current earnings. The beta of 0.444 suggests lower volatility compared to the broader market, reflecting investor perception of the company's stable positioning within the industrial machinery sector. This valuation implies market expectations for sustained profitability and moderate growth.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in high-precision CNC machinery and integrated control systems. Its focus on technological innovation and domestic market penetration positions it to benefit from China's advanced manufacturing initiatives. The outlook remains contingent on industrial investment cycles and the company's ability to maintain its technological edge against both domestic and international competitors in the precision machinery segment.

Sources

Company financial reportsStock exchange 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