investorscraft@gmail.com

Intrinsic ValueJiangsu Guomao Reducer Co., Ltd. (603915.SS)

Previous Close$17.21
Intrinsic Value
Upside potential
Previous Close
$17.21

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

Jiangsu Guomao Reducer operates as a specialized manufacturer of precision power transmission equipment, serving critical industrial sectors across China. The company's core business revolves around designing, producing, and distributing an extensive portfolio of reducers, gearboxes, gearmotors, and motors that form essential components in industrial machinery. Their product lineup includes specialized solutions such as AP-palm oil geared motors, cycloidal reducers, plastic and rubber-specific reducers, along with industrial, planetary, and photovoltaic series gearboxes. This diversified offering positions Guomao as a key supplier to demanding industries including steel manufacturing, rubber and plastic processing, palm oil production, and crane operations, where reliability and precision are paramount. Founded in 1993 and headquartered in Changzhou, the company has developed deep technical expertise in mechanical power transmission, leveraging China's industrial growth while maintaining a focused niche presence. Their market position reflects a specialized industrial component manufacturer with established customer relationships across multiple heavy industries, though they operate in a competitive landscape with both domestic and international players.

Revenue Profitability And Efficiency

The company generated CNY 2.59 billion in revenue with net income of CNY 293.5 million, achieving a net profit margin of approximately 11.3%. Operating cash flow of CNY 594.5 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 67.4 million suggest moderate reinvestment requirements relative to the company's scale and cash generation capabilities.

Earnings Power And Capital Efficiency

Guomao demonstrates solid earnings power with diluted EPS of CNY 0.45, supported by efficient operations and specialized market positioning. The company's capital efficiency appears strong given its modest debt levels and substantial cash position relative to operational requirements. Operating cash flow coverage of earnings indicates quality profitability not dependent on aggressive accounting or working capital manipulation.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet with CNY 1.9 billion in cash and equivalents against minimal total debt of CNY 9.1 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility, with debt representing less than 0.5% of the cash balance, indicating minimal financial risk and substantial capacity for strategic investments or weathering economic downturns.

Growth Trends And Dividend Policy

The company has established a shareholder return policy with a dividend per share of CNY 0.24, representing a payout ratio of approximately 53% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for growth initiatives. The company's growth trajectory appears tied to industrial demand cycles in its served markets, particularly steel, rubber, and renewable energy sectors.

Valuation And Market Expectations

With a market capitalization of CNY 10.96 billion, the company trades at approximately 4.2 times revenue and 37 times earnings. The beta of 1.77 indicates higher volatility than the broader market, reflecting sensitivity to industrial cycles and domestic economic conditions. This valuation suggests market expectations for continued growth in China's industrial machinery sector.

Strategic Advantages And Outlook

The company's strategic advantages include deep technical expertise in power transmission, established industry relationships, and a strong balance sheet providing operational flexibility. Their focus on specialized industrial applications creates barriers to entry through technical knowledge and customer certification requirements. The outlook remains tied to China's industrial production trends and infrastructure investment, particularly in renewable energy where their PV series gearboxes may benefit from solar industry growth.

Sources

Company financial reportsStock exchange disclosuresCompany description 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