investorscraft@gmail.com

Intrinsic ValueJiangsu Rutong Petro-Machinery Co., Ltd (603036.SS)

Previous Close$21.24
Intrinsic Value
Upside potential
Previous Close
$21.24

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

Jiangsu Rutong Petro-Machinery Co., Ltd. is a specialized industrial machinery manufacturer focused on the oil and gas sector, operating within the broader energy services industry. The company's core revenue model is built on the research, development, and sale of critical drilling and production equipment, including wellhead automation systems, suspension tools, and spinner tools. This positions it as a key supplier to upstream exploration and production companies, with its financial performance intrinsically linked to capital expenditure cycles within the global energy industry. Its market position is that of a niche, technologically-focused manufacturer serving both domestic Chinese and international markets, including North America, Southeast Asia, and the Middle East. Founded in 1958 and based in Nantong, the company leverages decades of engineering expertise to provide specialized solutions that enhance operational efficiency and safety for its clients in various challenging drilling environments, catering to a sector that demands high reliability and precision machinery.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of CNY 408.3 million. It demonstrated strong profitability with a net income of CNY 95.98 million, indicating a healthy net profit margin. Operating cash flow was robust at CNY 62.66 million, significantly exceeding capital expenditures, which reflects efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, generating a diluted EPS of CNY 0.47. Its capital efficiency is highlighted by operating cash flow that comfortably funded its modest capital expenditure program, suggesting disciplined investment and effective allocation of resources to maintain its operational capabilities.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash and equivalents position of CNY 468.33 million against minimal total debt of CNY 29.2 million. This results in a significant net cash position, providing immense financial flexibility and a very low-risk profile for a cyclical industrial company.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.2. This payout, combined with its strong cash generation and fortress balance sheet, suggests a commitment to returning capital to shareholders while retaining ample resources for potential organic growth or strategic initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.37 billion, the market assigns a valuation that incorporates the company's niche expertise and strong financial position. A beta of 0.357 indicates the stock has historically been less volatile than the broader market, potentially reflecting its stable financials.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established expertise in a specialized niche, a pristine balance sheet affording strategic optionality, and a diversified geographic customer base. Its outlook is tied to global oil and gas drilling activity, but its financial strength provides a buffer against industry downturns.

Sources

Company Filings (Shanghai Stock Exchange)Provided financial data

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