investorscraft@gmail.com

Intrinsic ValueNingbo Fujia Industrial Co., Ltd. (603219.SS)

Previous Close$18.68
Intrinsic Value
Upside potential
Previous Close
$18.68

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 Fujia Industrial operates as a specialized manufacturer within the consumer cyclical sector, focusing on vacuum cleaners, motors, and related spare parts. The company's core revenue model is built on manufacturing and direct sales of these products, serving both domestic and international markets. Its operations are deeply integrated into the global supply chain for home appliances, leveraging production efficiencies to compete on cost and reliability. Ningbo Fujia has established a notable export footprint, distributing to approximately 40 countries including key markets like the United States, Europe, and the Middle East. This diversified geographic presence mitigates regional economic risks and supports stable revenue streams. Founded in 1997 and based in Yuyao, China, the company benefits from the region's manufacturing ecosystem, positioning itself as a established OEM/ODM player rather than a brand-centric competitor. Its market position is characterized by its role as a reliable component and finished product supplier to the global vacuum cleaner industry.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.70 billion with a net income of CNY 181.28 million, indicating a net profit margin of approximately 6.7%. Operating cash flow was strong at CNY 356.74 million, significantly exceeding net income and reflecting healthy cash conversion from its manufacturing operations. Capital expenditures of CNY 252.82 million suggest ongoing investment in production capacity.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.32, translating the net profit into a per-share metric. The substantial operating cash flow relative to earnings indicates robust underlying earnings quality. The company demonstrates effective capital deployment in its core manufacturing activities, as evidenced by its positive cash generation after accounting for capital investments.

Balance Sheet And Financial Health

The balance sheet appears solid with cash and equivalents of CNY 644.96 million significantly exceeding total debt of CNY 86.16 million, indicating a very strong liquidity position and minimal financial leverage. This conservative capital structure provides significant financial flexibility and resilience against economic downturns or industry cycles.

Growth Trends And Dividend Policy

The company has implemented a shareholder returns policy, evidenced by a dividend per share of CNY 0.20. This represents a payout ratio of approximately 62.5% based on diluted EPS, indicating a commitment to returning capital to shareholders while retaining sufficient earnings for reinvestment and growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.21 billion, the stock trades at a P/E ratio of around 56.3 based on trailing earnings. The negative beta of -0.299 suggests the stock has exhibited a low correlation to broader market movements, potentially reflecting its specific operational drivers and investor perception.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established manufacturing expertise, diversified global customer base, and a very strong balance sheet. Its outlook is tied to global demand for vacuum cleaners and replacement parts, with its export orientation providing both growth opportunities and exposure to international trade dynamics and currency fluctuations.

Sources

Company description and financial data provided

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