investorscraft@gmail.com

Intrinsic ValueNanjing Kangni Mechanical & Electrical Co.,Ltd (603111.SS)

Previous Close$7.12
Intrinsic Value
Upside potential
Previous Close
$7.12

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

Nanjing Kangni Mechanical & Electrical operates as a specialized manufacturer of railway vehicle door systems and related components, serving both mass transit and main line railway markets globally. The company generates revenue through the research, development, manufacturing, and sale of sophisticated door mechanisms including electrically driven bi-parting sliding doors, manual sliding plug doors, and platform screen door systems for railway stations. Its comprehensive product portfolio extends to vehicle interior fittings, power connectors for the automotive industry, and precision machining equipment, supported by after-sales maintenance services. Operating under the Kangni brand across fifteen countries including China, France, Canada, and the United States, the company has established a strong international presence in the rail transportation sector. Nanjing Kangni leverages its technical expertise and manufacturing capabilities to maintain a competitive position as a specialized supplier to railway original equipment manufacturers and transit authorities worldwide, benefiting from global infrastructure development and urbanization trends.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.97 billion with net income of CNY 350.8 million, reflecting an 8.8% net profit margin. Operating cash flow of CNY 393.9 million demonstrates solid cash generation from core operations, while capital expenditures of CNY 116.7 million indicate moderate investment in maintaining production capacity and technological capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.39 reflects the company's earnings capacity relative to its equity base. The positive operating cash flow exceeding net income suggests quality earnings and effective working capital management, supporting ongoing operational requirements and strategic investments in the capital-intensive rail equipment sector.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 1.14 billion in cash and equivalents against total debt of CNY 170.4 million, indicating minimal leverage and substantial financial flexibility. This conservative capital structure provides resilience against economic cycles and supports strategic initiatives in the capital-intensive rail industry.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.25, representing a payout ratio of approximately 64% based on diluted EPS. This balanced capital allocation strategy combines returning cash to shareholders with retaining earnings for organic growth and international expansion opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 6.57 billion, the company trades at approximately 18.7 times trailing earnings. The low beta of 0.295 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its niche market position and defensive characteristics within the industrial sector.

Strategic Advantages And Outlook

The company benefits from specialized technical expertise in railway door systems and a diversified global customer base across multiple continents. Its focus on rail transportation infrastructure aligns with global urbanization trends and public transportation investments, while its strong balance sheet provides strategic flexibility for organic growth and potential market expansion opportunities.

Sources

Company financial reportsStock exchange disclosuresPublic company filings

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