investorscraft@gmail.com

Intrinsic ValueNancal Technology Co.,Ltd (603859.SS)

Previous Close$47.84
Intrinsic Value
Upside potential
Previous Close
$47.84

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

Nancal Technology Co., Ltd. operates as a specialized provider of smart manufacturing and smart electrical technology solutions within China's industrials sector. The company's core revenue model is built on the design, production, and sale of sophisticated industrial automation products, including medium and low voltage AC drives, soft starters, and shore power systems. It also offers a portfolio of power quality products, such as active power filters and static var generators, which are critical for optimizing energy efficiency and grid stability in heavy industries. Nancal serves a diverse client base across high-demand sectors including air defense, oil and gas, metallurgy, marine and port operations, mining, and rail transportation. This positions the company as a key enabler of industrial automation and energy management within critical infrastructure projects. Its market position is strengthened by its focus on technologically advanced, customized solutions that address specific operational challenges in these capital-intensive industries, allowing it to capture value in niche segments of the electrical equipment market.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.51 billion for the period. It achieved a net income of CNY 191.7 million, indicating a net profit margin of roughly 12.7%. Strong operating cash flow generation of CNY 518.9 million significantly exceeded net income, highlighting efficient cash conversion from its core business operations.

Earnings Power And Capital Efficiency

Nancal Technology demonstrated solid earnings power with a diluted EPS of CNY 0.78. The company's capital expenditure of CNY -317.8 million reflects significant investment in maintaining and expanding its production capabilities and technological infrastructure to support future growth initiatives in the smart manufacturing space.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with a cash position of CNY 556.8 million against total debt of CNY 257.2 million, indicating a strong liquidity profile and a conservative leverage ratio. This financial structure provides ample flexibility for strategic investments and operational needs without excessive financial risk.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company's focus on smart manufacturing aligns with key national industrial policies. It maintains a modest dividend policy, distributing CNY 0.02003 per share, which suggests a balanced approach to returning capital to shareholders while retaining earnings for reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.0 billion, the market assigns a significant valuation multiple to the company's earnings. A beta of 0.318 indicates the stock has historically been less volatile than the broader market, which may reflect its perceived defensive characteristics within the industrials sector.

Strategic Advantages And Outlook

Nancal's strategic advantage lies in its specialized product portfolio serving critical Chinese infrastructure industries. Its outlook is tied to the continued adoption of automation and energy efficiency technologies across its core end markets, supported by domestic industrial policy tailwinds and its established industry relationships.

Sources

Company DescriptionFinancial 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