investorscraft@gmail.com

Intrinsic ValueFlying Technology Co., Ltd. (603488.SS)

Previous Close$10.92
Intrinsic Value
Upside potential
Previous Close
$10.92

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

Flying Technology Co., Ltd. operates as a specialized manufacturer within China's industrial machinery sector, focusing exclusively on elevator components and systems. The company generates revenue through the production and sale of elevator door systems, integrated control systems, accessories, and complete car assemblies. This niche positioning allows Flying Technology to serve elevator manufacturers and maintenance providers with essential subsystems rather than competing in the highly competitive complete elevator market. The company's business model relies on manufacturing expertise and supply chain relationships within China's substantial construction and urbanization-driven elevator industry. Flying Technology maintains its market position by providing reliable, cost-effective components to elevator OEMs, benefiting from the ongoing demand for vertical transportation solutions in China's rapidly developing urban centers. The company's specialized focus differentiates it from broader industrial manufacturers while creating dependencies on the health of the construction and real estate sectors.

Revenue Profitability And Efficiency

The company reported revenue of CNY 469.1 million with net income of CNY 10.0 million, indicating thin margins in a competitive component manufacturing environment. Operating cash flow of CNY 24.8 million significantly exceeded capital expenditures of CNY 7.6 million, demonstrating adequate cash generation from core operations to support maintenance investments without requiring external financing.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.03 reflects modest earnings power relative to the company's scale. The positive operating cash flow generation, which substantially covered capital investment needs, indicates reasonable capital efficiency in converting revenue into operational cash despite the challenging margin environment characteristic of component manufacturing.

Balance Sheet And Financial Health

The balance sheet shows CNY 160.4 million in cash against total debt of CNY 217.0 million, indicating a moderate debt burden. The company maintains adequate liquidity with cash representing approximately 74% of total debt, providing some buffer for operational needs and debt servicing requirements in this capital-intensive manufacturing sector.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.03, matching its diluted EPS and indicating a full payout ratio. This suggests a shareholder return focus despite modest growth prospects, potentially reflecting management's view of limited immediate expansion opportunities in the current market environment for elevator components.

Valuation And Market Expectations

With a market capitalization of CNY 2.43 billion and a beta of 0.69, the market appears to value the company as a relatively stable industrial component provider with lower volatility than the broader market. The valuation reflects expectations for steady but modest performance in China's elevator component sector.

Strategic Advantages And Outlook

The company's specialized focus on elevator components provides some insulation from broader industrial competition, though it remains exposed to cyclical construction trends. Its established position in China's supply chain and operational cash generation provide stability, but growth depends on urbanization rates and elevator market dynamics in a challenging economic environment.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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