investorscraft@gmail.com

Intrinsic ValueWuxi Paike New Materials Technology Co.,Ltd. (605123.SS)

Previous Close$109.06
Intrinsic Value
Upside potential
Previous Close
$109.06

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

Wuxi Paike New Materials Technology operates as a specialized manufacturer of high-performance metal forgings, serving demanding industrial sectors with precision-engineered components. The company's core revenue model centers on producing and selling rolled ring forgings, free forging parts, and precision die forgings across multiple alloy types including carbon steel, alloy steel, stainless steel, and advanced materials like titanium and high-temperature alloys. Operating within the industrial manufacturing sector, Paike positions itself as a critical supplier to aerospace, power generation, marine, and petrochemical industries where material integrity and precision are paramount. The company's market position is strengthened by its technical expertise in metallurgy and forging processes, enabling it to serve clients requiring customized solutions for high-stress applications. This specialization creates barriers to entry and allows for premium pricing in niche markets where quality and reliability outweigh cost considerations.

Revenue Profitability And Efficiency

The company generated CNY 3.21 billion in revenue with net income of CNY 263.9 million, reflecting an 8.2% net margin. Operating cash flow of CNY 594.4 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 594.4 million matched operating cash flow, suggesting substantial reinvestment in production capacity and technology.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 2.18 demonstrates solid earnings generation relative to the share count. The company maintains robust operating cash flow that fully funds its capital investment requirements, indicating self-sustaining operations without external financing needs for growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with CNY 1.29 billion in cash against total debt of CNY 466.5 million, resulting in a conservative net cash position. This financial structure provides ample flexibility for operational needs and strategic investments while maintaining low financial risk.

Growth Trends And Dividend Policy

The company demonstrates a balanced capital allocation approach, paying a dividend of CNY 0.778 per share while maintaining significant investment in business expansion. The substantial capital expenditure level indicates focus on capacity growth and technological advancement to capture market opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 8.69 billion, the company trades at approximately 2.7 times revenue and 33 times earnings. The negative beta of -0.011 suggests low correlation with broader market movements, potentially reflecting specialized industrial characteristics.

Strategic Advantages And Outlook

The company's technical expertise in advanced metal alloys and forging processes provides competitive advantages in serving high-value industrial sectors. Strong financial position and cash generation support continued investment in technology and capacity to capitalize on growing demand for precision components in aerospace and energy sectors.

Sources

Company descriptionFinancial metrics 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