investorscraft@gmail.com

Intrinsic ValueNingbo Tianlong Electronics Co., Ltd. (603266.SS)

Previous Close$21.76
Intrinsic Value
Upside potential
Previous Close
$21.76

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 Tianlong Electronics Co., Ltd. is a specialized manufacturer of precision plastic components for the automotive electronics and consumer appliance sectors. Its core revenue model is based on the design, production, and sale of injection-molded parts, including critical automotive systems like electronic water pumps, battery modules, IGBT function modules, and various interior and exterior assemblies. The company operates within the competitive Chinese auto parts industry, serving both domestic and international OEMs. Its market position is that of a niche supplier, leveraging its manufacturing expertise to provide essential, high-specification components for the evolving electric and traditional vehicle markets. The company supplements its automotive focus with products for circuit breakers and commodity molds, demonstrating some customer and industry diversification. Exports to markets like Japan, North America, and Germany indicate a capability to meet stringent international quality standards, which is a key differentiator in its segment.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.37 billion. It demonstrated solid profitability with net income of CNY 110.2 million, translating to a net margin of approximately 8.1%. Strong operating cash flow of CNY 209.2 million significantly exceeded net income, indicating high-quality earnings and efficient cash conversion from its core operations.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 0.55. Its capital expenditure of CNY -88.2 million was more than covered by its robust operating cash flow, suggesting disciplined investment and the ability to self-fund growth initiatives without excessive external financing, pointing to sound capital allocation.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a cash position of CNY 213.3 million against total debt of CNY 207.6 million, resulting in a net cash position. This low leverage provides significant financial flexibility and resilience against economic downturns or industry cycles, underpinning a very strong financial health profile.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, distributing a dividend of CNY 0.17 per share. This payout, coupled with its net cash position and strong cash generation, suggests a commitment to returning capital to shareholders while maintaining ample resources to pursue organic growth opportunities in its end markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.71 billion, the stock trades at a P/E ratio of around 43x based on trailing earnings. This valuation implies high market expectations for future earnings growth, likely tied to the expansion of the electric vehicle market and the company's role as a component supplier.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized manufacturing expertise for precision automotive electronics and its established export relationships. The outlook is tied to the global adoption of electric vehicles, which should drive demand for its battery systems and electronic controllers, provided it maintains its competitive positioning and technological relevance.

Sources

Company DescriptionProvided 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