investorscraft@gmail.com

Intrinsic ValueNeway Valve (Suzhou) Co., Ltd. (603699.SS)

Previous Close$60.50
Intrinsic Value
Upside potential
Previous Close
$60.50

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

Neway Valve (Suzhou) Co., Ltd. is a specialized industrial manufacturer operating within the global flow control equipment sector. The company's core revenue model is derived from the research, development, production, and sale of a comprehensive portfolio of high-performance industrial valves and wellhead equipment. Its extensive product line includes gate, globe, check, ball, butterfly, and cryogenic valves, alongside specialized control and safety valves, catering to complex and demanding operational environments. These products are critical components for clients across a diverse range of heavy industries, including oil and gas exploration (both onshore and offshore), LNG processing, petrochemical refining, conventional and nuclear power generation, and chemical processing. The company has established a strong market position by focusing on technical expertise, reliability, and serving the stringent requirements of these capital-intensive sectors, both within its domestic Chinese market and through international expansion.

Revenue Profitability And Efficiency

For the fiscal period, the company reported robust financial performance with revenue of CNY 6.24 billion. Profitability was strong, evidenced by a net income of CNY 1.16 billion, translating to a healthy net margin. The firm also demonstrated solid cash generation, with operating cash flow reaching CNY 1.11 billion, significantly exceeding its capital expenditure requirements, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, as reflected in its diluted EPS of CNY 1.52. Capital efficiency is sound, with operating cash flow comfortably funding strategic investments. Capital expenditures of CNY -148 million were focused, suggesting a disciplined approach to reinvesting in the business without excessive outlays, thereby preserving strong returns on invested capital.

Balance Sheet And Financial Health

The balance sheet remains healthy with a solid liquidity position, holding CNY 1.44 billion in cash and equivalents. Total debt stands at CNY 1.07 billion, resulting in a conservative net cash position. This strong financial structure provides significant flexibility to navigate economic cycles and pursue strategic opportunities without undue financial strain.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, paying a dividend per share of CNY 1.52. This represents a full payout of its earnings per share, indicating a mature and stable cash return strategy. Future growth will likely be driven by its penetration into demanding industrial applications and international markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 26.67 billion, the market assigns a valuation that reflects its established position in a specialized industrial niche. A beta of 0.77 suggests the stock is perceived as less volatile than the broader market, potentially indicating expectations of stable, defensive performance tied to industrial capital expenditure cycles.

Strategic Advantages And Outlook

The company's strategic advantages lie in its deep technical expertise, comprehensive product portfolio, and entrenched relationships within critical infrastructure industries. The outlook is tied to global energy and industrial investment trends, with its focus on high-specification valves for severe service applications positioning it to benefit from complex projects requiring reliable flow control solutions.

Sources

Company DescriptionProvided Financial Metrics

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