investorscraft@gmail.com

Intrinsic ValueJiangsu Seagull Cooling Tower Co.,Ltd. (603269.SS)

Previous Close$12.09
Intrinsic Value
Upside potential
Previous Close
$12.09

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 Seagull Cooling Tower Co., Ltd. is a specialized industrial machinery manufacturer operating within the thermal management sector. The company's core revenue model is built on the design, production, and sale of a diverse portfolio of cooling tower systems, including seawater, closed-type, FRP, and concrete variants, alongside critical spare parts and value-added installation services. It serves capital-intensive industries such as petrochemicals, power generation, steel production, and chemical processing, where reliable cooling infrastructure is essential for operational continuity and efficiency. Founded in 1997 and based in Changzhou, the firm has established a strong domestic presence in China while expanding its international footprint, leveraging its integrated manufacturing capabilities and technical expertise to address complex industrial cooling requirements. Its market position is reinforced by a comprehensive product suite tailored to various environmental and operational demands, positioning it as a solutions provider rather than merely a component supplier in a niche but essential segment of the industrial equipment market.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of approximately CNY 1.60 billion with a net income of CNY 95.9 million, translating to a net margin of roughly 6.0%. Operating cash flow was robust at CNY 182.9 million, significantly exceeding net income and indicating strong cash conversion from its industrial project-based business model, supporting operational sustainability and reinvestment capacity.

Earnings Power And Capital Efficiency

The firm generated diluted EPS of CNY 0.43, reflecting its earnings power on a per-share basis. Capital expenditures were modest at CNY -30.9 million, suggesting a capital-light model focused on operational efficiency rather than heavy asset investment, which supports returns on invested capital and financial flexibility in a cyclical industrial environment.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 623.0 million against total debt of CNY 468.4 million, indicating a conservative leverage profile. This strong cash reserve provides a buffer against industry cyclicality and supports strategic initiatives without excessive financial risk, enhancing overall financial resilience.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.2143, indicating a payout from earnings while retaining capital for growth. Its focus on industrial cooling solutions in key sectors like energy and chemicals aligns with infrastructure development trends, supporting potential organic growth driven by demand for efficient thermal management systems.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.42 billion, the stock trades at a P/E ratio near 35.7x based on trailing earnings, reflecting market expectations for future growth and stability. The low beta of 0.423 suggests lower volatility relative to the broader market, appealing to risk-averse investors in the industrial sector.

Strategic Advantages And Outlook

The company's strategic advantages include deep industry expertise, a diversified product portfolio, and a established reputation in critical cooling applications. Its outlook is tied to global industrial investment cycles, with opportunities in energy efficiency and environmental regulations driving demand for advanced cooling technologies, though it faces competitive pressures and economic sensitivity.

Sources

Company financial reportsShanghai Stock Exchange disclosures

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