investorscraft@gmail.com

Intrinsic ValueHangZhou Nbond Nonwovens Co., Ltd. (603238.SS)

Previous Close$19.45
Intrinsic Value
Upside potential
Previous Close
$19.45

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

HangZhou Nbond Nonwovens Co., Ltd. is a specialized manufacturer operating within the consumer cyclical sector, focusing on the development, production, and global sale of spunlace nonwoven materials. Its core revenue model is built on B2B sales of a diverse portfolio of technical textiles, including high-value segments like medical materials, beauty care substrates, industrial wipes, and household cleaning products. The company competes in the broader apparel manufacturing industry by providing essential intermediate goods, positioning itself as a solutions provider for various downstream applications. Its market position is strengthened by a comprehensive product range that caters to multiple high-growth end-markets, from hygiene and healthcare to industrial cleaning, allowing it to mitigate cyclical demand in any single segment. This diversification, combined with its established presence in China and international markets, provides a stable foundation for navigating competitive industry dynamics and leveraging global supply chains.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.24 billion for the period. Profitability was demonstrated with a net income of CNY 95.2 million, translating to a net margin of approximately 4.3%. Operational efficiency is evidenced by strong operating cash flow of CNY 249.5 million, which significantly exceeded capital expenditures, indicating healthy cash generation from core business activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.54, reflecting the firm's earnings power. The substantial operating cash flow of CNY 249.5 million, which is over 2.6 times net income, indicates high-quality earnings and effective conversion of profits into cash. Capital expenditures of CNY 146.5 million suggest ongoing investment to maintain and potentially expand production capacity.

Balance Sheet And Financial Health

The balance sheet appears robust with a strong liquidity position, holding CNY 655.5 million in cash and equivalents. Total debt is a manageable CNY 127.7 million, resulting in a conservative net cash position. This low leverage and high cash balance provide significant financial flexibility and a strong buffer against market downturns.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.3 per share. This payout, representing a dividend yield based on the current share price, indicates a commitment to returning capital to investors while maintaining ample internal resources for reinvestment and growth initiatives from its strong cash position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.59 billion, the market values the company at a price-to-earnings ratio near 38x based on the reported EPS. A beta of 0.227 suggests the stock has historically exhibited significantly lower volatility than the broader market, which may be factored into its valuation by investors seeking defensive characteristics.

Strategic Advantages And Outlook

The company's strategic advantages lie in its product diversification across multiple nonwovens applications and its established operational base in a key manufacturing hub. The outlook is supported by demand drivers in essential end-markets like medical and hygiene, though it remains subject to raw material cost fluctuations and global economic cycles that affect its consumer cyclical end-users.

Sources

Company DescriptionFinancial 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