investorscraft@gmail.com

Intrinsic ValueWarom Technology Incorporated Company (603855.SS)

Previous Close$19.57
Intrinsic Value
Upside potential
Previous Close
$19.57

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

Warom Technology operates as a specialized manufacturer of explosion-proof lighting fixtures and electrical apparatus, serving high-risk industrial environments requiring stringent safety certifications. The company generates revenue through the design, production, and distribution of comprehensive safety solutions including LED lighting systems, control equipment, motor starters, and weatherproof products. Operating within the industrials sector's electrical equipment segment, Warom caters to critical industries such as oil and gas, chemical processing, mining, and power generation where equipment failure could lead to catastrophic consequences. The company maintains a strong market position through its extensive product portfolio that meets international safety standards, distributed via a global network of agents across approximately 50 countries including Russia, Spain, Turkey, and emerging markets. This geographical diversification provides resilience against regional economic fluctuations while leveraging growing industrial safety requirements worldwide. Warom's foundation since 1987 has established deep industry expertise and technical capabilities that create barriers to entry for potential competitors in this niche but essential market segment.

Revenue Profitability And Efficiency

Warom generated CNY 3.96 billion in revenue with net income of CNY 462 million, demonstrating solid profitability with an 11.7% net margin. The company's operating cash flow of CNY 536 million significantly exceeded capital expenditures of CNY 146 million, indicating strong cash generation from core operations. This efficient cash conversion supports ongoing business investments while maintaining financial flexibility.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 1.36, reflecting effective earnings power relative to its equity base. With modest capital expenditures representing only 3.7% of revenue, Warom demonstrates capital-efficient operations that require limited reinvestment to maintain competitive positioning. The substantial operating cash flow coverage of capex suggests strong returns on invested capital.

Balance Sheet And Financial Health

Warom maintains a robust balance sheet with CNY 880 million in cash and equivalents against minimal total debt of CNY 16 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility. The strong cash position relative to debt obligations indicates low financial risk and capacity for strategic investments.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing CNY 1.00 per share. This represents a substantial payout ratio while maintaining adequate retention for growth initiatives. The global distribution network across 50 countries provides diversified growth opportunities, particularly in emerging markets where industrial safety standards are evolving.

Valuation And Market Expectations

With a market capitalization of CNY 6.94 billion, the company trades at approximately 15 times earnings, reflecting moderate growth expectations. The beta of 0.606 suggests lower volatility than the broader market, indicating perceived stability in its specialized industrial niche. This valuation multiple appears reasonable given the company's profitability and financial strength.

Strategic Advantages And Outlook

Warom's deep expertise in explosion-proof technology and extensive product portfolio creates significant competitive advantages in safety-critical applications. The company's global distribution network and long-standing industry relationships provide sustainable market access. Ongoing industrialization in emerging markets and increasing safety regulations worldwide present favorable long-term growth prospects for specialized safety equipment providers.

Sources

Company financial statementsStock exchange disclosuresCompany description and financial data provided

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