investorscraft@gmail.com

Intrinsic ValueNingbo Water Meter (Group) Co., Ltd. (603700.SS)

Previous Close$14.17
Intrinsic Value
Upside potential
Previous Close
$14.17

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 Water Meter (Group) Co., Ltd. is a specialized manufacturer and distributor of water metering solutions, operating within the industrials sector's electrical equipment and parts industry. The company's core revenue model is built on the sale of a diverse portfolio of water meters, including mechanical types like multi-jet and volumetric rotary piston models, as well as advanced electronic and ultrasonic variants. Its product suite extends to heat meters, flow meters, test bench equipment, and comprehensive water management solutions tailored for domestic, industrial, and agricultural irrigation applications. Founded in 1958 and based in Ningbo, China, the company has established a long-standing presence in the market, serving customers both domestically and internationally. Its market position is that of a specialized industrial supplier, providing essential infrastructure components for water utilities and management systems, rather than operating as a mass-market consumer brand.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.50 billion for the period. It achieved a net income of CNY 52.4 million, indicating a net profit margin of approximately 3.5%. Operating cash flow was a healthy CNY 83.0 million, significantly exceeding net income and suggesting strong cash conversion from its core industrial operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.26. The company generated positive operating cash flow of CNY 83.0 million against capital expenditures of CNY -66.4 million, resulting in positive free cash flow. This demonstrates its ability to self-fund operations and investments from its core business activities.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong with a substantial cash position of CNY 348.4 million and minimal total debt of just CNY 567 thousand. This results in a significant net cash position, providing ample liquidity and financial flexibility to navigate market cycles and pursue strategic opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.20 per share. This represents a payout ratio of approximately 77% based on its diluted EPS, indicating a strong commitment to returning capital to shareholders alongside its operational investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.46 billion, the company trades at a price-to-earnings ratio of roughly 47 based on its latest net income. This valuation suggests the market may be pricing in future growth expectations or a premium for its niche market position and strong balance sheet, rather than current earnings power.

Strategic Advantages And Outlook

The company's long operating history since 1958 provides deep industry expertise and established customer relationships. Its focus on essential water infrastructure, combined with a robust net cash position, offers stability. The outlook depends on demand for water management solutions and the company's ability to innovate within its specialized product portfolio.

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