investorscraft@gmail.com

Intrinsic ValueNanjing Canatal Data-Centre Environmental Tech Co., Ltd (603912.SS)

Previous Close$8.86
Intrinsic Value
Upside potential
Previous Close
$8.86

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

Nanjing Canatal Data-Centre Environmental Tech specializes in precision environmental control solutions for critical infrastructure, operating within China's industrial machinery sector. The company develops and sells integrated systems including precision air-conditioning equipment, chillers, micromodules, and heat pipe units specifically designed for data center computer rooms and communication base stations. Its comprehensive product portfolio addresses the demanding requirements of constant temperature and humidity environments essential for sensitive electronic equipment. The company serves a diverse client base across government, telecommunications, finance, internet, medical, and transportation sectors, positioning itself as a specialized provider in the growing data center infrastructure market. Canatal's focus on precision environmental technology aligns with increasing digitalization trends and the expanding need for reliable data center cooling solutions in both domestic and international markets.

Revenue Profitability And Efficiency

The company generated CNY 805.7 million in revenue with net income of CNY 35.9 million, reflecting a net margin of approximately 4.4%. Operating cash flow of CNY 47.1 million demonstrates reasonable cash generation from core operations, though capital expenditures of CNY -106.1 million indicate significant ongoing investment in capacity and technology development.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.07 reflects modest earnings power relative to the company's market capitalization. The substantial capital expenditure program suggests management is prioritizing growth investments over immediate profitability, potentially positioning for future market expansion and technological advancement in data center environmental solutions.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 684.5 million in cash and equivalents, nearly matching its total debt of CNY 686.7 million. This balanced leverage profile provides financial flexibility while supporting ongoing operational requirements and strategic investments in the capital-intensive industrial equipment sector.

Growth Trends And Dividend Policy

Despite modest current earnings, the company maintains a shareholder-friendly approach with a dividend per share of CNY 0.08, representing a payout ratio that suggests confidence in sustainable cash generation. The significant capital investment program indicates management's focus on capturing growth opportunities in the expanding data center infrastructure market.

Valuation And Market Expectations

With a market capitalization of CNY 5.3 billion, the company trades at approximately 6.6 times revenue and 148 times earnings, reflecting market expectations for future growth in the data center environmental control sector. The low beta of 0.011 suggests the stock exhibits minimal correlation with broader market movements.

Strategic Advantages And Outlook

The company's specialized expertise in precision environmental control for data centers provides a competitive niche in China's rapidly digitalizing economy. Its diverse customer base across multiple sectors and ongoing technology investments position it to benefit from increasing demand for reliable data center infrastructure, though execution on growth investments will be critical for future profitability improvement.

Sources

Company financial statementsStock exchange disclosuresCompany description and industry classification 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