investorscraft@gmail.com

Intrinsic ValueNingbo TIP Rubber Technology Co., Ltd (605255.SS)

Previous Close$121.74
Intrinsic Value
Upside potential
Previous Close
$121.74

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

Ningbo TIP Rubber Technology operates as a specialized automotive components manufacturer, focusing on high-polymer fluid pipeline and sealing systems for the global automotive industry. The company generates revenue through the research, development, production, and sale of critical rubber-based components including water hoses, fuel hoses, molded parts, assemblies, and hydraulic hoses. Its business model integrates material science expertise with precision manufacturing, serving both original equipment manufacturers and aftermarket channels. Operating within China's extensive automotive supply chain, the company has established itself as a niche player in rubber technology solutions. Its market position leverages China's manufacturing advantages while catering to evolving automotive industry requirements for durability, performance, and regulatory compliance. The company's specialized focus on fluid management systems positions it within the broader automotive components sector, competing through technical expertise and manufacturing efficiency rather than scale.

Revenue Profitability And Efficiency

The company reported revenue of CNY 342.3 million with net income of CNY 33.1 million, demonstrating a net profit margin of approximately 9.7%. Operating cash flow of CNY 83.7 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 17.1 million suggest moderate reinvestment in production capacity and technological capabilities to maintain competitive positioning.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.25 reflects the company's earnings capacity relative to its equity base. The substantial operating cash flow generation relative to net income underscores efficient working capital management and strong underlying business operations. The company demonstrates capable capital allocation through balanced investment in maintaining technological relevance while generating positive cash returns.

Balance Sheet And Financial Health

The balance sheet appears robust with cash and equivalents of CNY 89.3 million against minimal total debt of CNY 3.8 million, indicating a strong liquidity position and low financial leverage. This conservative capital structure provides financial flexibility to navigate industry cycles and pursue strategic opportunities without significant debt servicing constraints.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.37, which exceeds the diluted EPS, suggesting a special distribution or utilization of retained earnings. This dividend policy indicates management's commitment to returning capital to shareholders while maintaining sufficient reserves for operational needs and potential growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.2 billion, the company trades at significant multiples relative to current earnings and revenue, reflecting market expectations for future growth and potential expansion. The beta of 1.41 indicates higher volatility than the broader market, typical for automotive component suppliers exposed to economic cycles.

Strategic Advantages And Outlook

The company's specialized expertise in rubber technology and fluid systems provides competitive advantages in automotive supply chains. Its strong balance sheet and cash generation support resilience during industry downturns while enabling selective investment in technology and market expansion. The outlook depends on automotive production trends and the company's ability to maintain technological relevance amid industry electrification shifts.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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