investorscraft@gmail.com

Intrinsic ValueNingbo Techmation Co.,Ltd. (603015.SS)

Previous Close$14.82
Intrinsic Value
Upside potential
Previous Close
$14.82

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 Techmation operates as a specialized industrial automation provider focused primarily on China's plastic machinery sector, with additional international reach. The company generates revenue through the design, manufacture, and sale of sophisticated control systems, servo drives, and IoT software solutions tailored for manufacturing efficiency. Its core product portfolio includes plastic machinery control systems, hydraulic and electric servo systems, and proprietary software platforms like the iNet network management system and cloud-based processing information management. Operating within the industrials sector, Techmation serves manufacturing clients seeking to automate production processes and improve operational precision. The company has established a niche position by offering integrated automation solutions rather than standalone components, providing value through system compatibility and technical support. Founded in 1984 and headquartered in Ningbo, the company leverages decades of industry experience to maintain relationships with plastic machinery manufacturers while expanding into renewable energy and agricultural automation segments.

Revenue Profitability And Efficiency

The company reported revenue of CNY 843.2 million with net income of CNY 63.8 million, achieving a net profit margin of approximately 7.6%. Operating cash flow of CNY 96.1 million significantly exceeded capital expenditures of CNY 16.2 million, indicating strong cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.16, reflecting the company's earnings capacity relative to its share count. The positive operating cash flow demonstrates effective conversion of profits into cash, while moderate capital expenditures suggest a capital-light business model focused on technological solutions rather than heavy manufacturing assets.

Balance Sheet And Financial Health

Techmation maintains a solid liquidity position with CNY 382.7 million in cash against total debt of CNY 480.8 million. The company's financial structure shows manageable leverage, supported by sufficient cash reserves to meet near-term obligations while funding ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.05, representing a payout ratio of approximately 31% based on current EPS. This balanced approach supports both investor returns and retained earnings for future growth initiatives in industrial automation and renewable energy solutions.

Valuation And Market Expectations

With a market capitalization of CNY 4.8 billion and a beta of 0.28, the market prices Techmation as a relatively stable industrial play compared to broader market volatility. The valuation reflects expectations for steady growth in China's industrial automation sector rather than explosive expansion.

Strategic Advantages And Outlook

Techmation's long-established presence since 1984 provides deep industry relationships and technical expertise in plastic machinery automation. The company's expansion into IoT software and renewable energy solutions positions it to capitalize on China's manufacturing modernization and sustainability trends, though it operates in a competitive automation landscape.

Sources

Company description and financial data providedShanghai Stock Exchange filingsCompany annual reports

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