investorscraft@gmail.com

Intrinsic ValueNingbo Orient Wires & Cables Co.,Ltd. (603606.SS)

Previous Close$55.42
Intrinsic Value
Upside potential
Previous Close
$55.42

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 Orient Wires & Cables operates as a specialized manufacturer and service provider in the global cable industry, focusing on both land and submarine cable systems. The company generates revenue through designing, manufacturing, and installing a comprehensive portfolio of high-performance cables including AC/DC subsea, umbilical, dynamic subsea, and various power and communication cables. Its business model integrates product sales with value-added offshore engineering services such as laying, installation, testing, monitoring, and emergency repair services, creating a diversified revenue stream. The company serves critical infrastructure sectors including smart power grids, petroleum, nuclear power, telecommunications, renewable wind farms, offshore oil and gas fields, military, and railway industries. This positions Ningbo Orient as a key supplier to energy transition and infrastructure development projects, particularly in offshore wind and submarine cable applications where technical requirements are stringent. The company's market position is strengthened by its technical capabilities in specialized cable manufacturing and its integrated service offering, which provides solutions rather than just products to its clients in both domestic Chinese and international markets.

Revenue Profitability And Efficiency

The company generated CNY 9.09 billion in revenue with net income of CNY 1.01 billion, demonstrating solid profitability with an 11.1% net margin. Operating cash flow of CNY 1.11 billion significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 613 million reflect ongoing investments in production capacity and technological capabilities to support future growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.47 reflects strong earnings generation relative to the share base. The company maintains efficient capital allocation with operating cash flow comfortably funding both capital expenditures and dividend payments. The negative beta of -0.228 suggests the stock exhibits defensive characteristics, potentially moving counter to broader market trends.

Balance Sheet And Financial Health

The balance sheet shows robust financial health with CNY 2.86 billion in cash and equivalents against total debt of CNY 550 million, resulting in a net cash position. This strong liquidity position provides flexibility for strategic investments and operational needs while maintaining low financial leverage and conservative debt levels.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy with a dividend per share of CNY 0.45, representing a 30.6% payout ratio based on EPS. This balanced approach returns capital to shareholders while retaining sufficient earnings for reinvestment in growth opportunities, particularly in renewable energy and offshore infrastructure markets.

Valuation And Market Expectations

With a market capitalization of CNY 39.7 billion, the company trades at approximately 4.4 times revenue and 39.4 times earnings. This valuation reflects market expectations for continued growth in specialized cable markets, particularly in offshore wind and energy transition infrastructure where the company has established expertise.

Strategic Advantages And Outlook

The company's strategic advantages include technical expertise in specialized cable manufacturing, particularly for offshore and submarine applications, and integrated service capabilities. The outlook remains positive given global investments in renewable energy infrastructure, grid modernization, and offshore wind development, which align with the company's core competencies and market positioning.

Sources

Company financial reportsStock exchange disclosuresPublic 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