investorscraft@gmail.com

Intrinsic ValueNanjing Develop Advanced Manufacturing Co., Ltd. (688377.SS)

Previous Close$42.56
Intrinsic Value
Upside potential
Previous Close
$42.56

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 Develop Advanced Manufacturing Co., Ltd. is a specialized manufacturer of critical components for the oil and gas industry, operating within the energy sector's equipment and services segment. Its core revenue model is based on the research, development, and sale of high-pressure, precision-engineered parts, including casing heads, tubing heads, spools, and blowout preventers (BOPs). These products are essential for surface and subsea wellhead operations, drilling activities, and shale gas fracturing, positioning the company as a key supplier in the complex and technically demanding oilfield supply chain. The firm's market position is inherently tied to capital expenditure cycles within the global energy sector, serving both domestic Chinese and international markets from its base in Nanjing. Its focus on advanced manufacturing for high-pressure fluid transportation and extraction equipment suggests a niche expertise, though it remains susceptible to the broader volatility of oil and gas exploration and production investment trends.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 1.12 billion. It achieved a net income of CNY 85.6 million, indicating a net profit margin of approximately 7.6%. Operating cash flow was positive at CNY 103.9 million, though this was significantly outweighed by substantial capital expenditures of CNY -180.6 million, reflecting heavy investment in its manufacturing capabilities.

Earnings Power And Capital Efficiency

The firm generated diluted earnings per share of CNY 0.44 from its operations. The significant gap between operating cash flow and capital expenditures highlights a capital-intensive business model. This suggests earnings are currently being reinvested heavily into the business to maintain and develop its advanced manufacturing infrastructure for future growth.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with total debt of CNY 315.3 million nearly perfectly offset by its cash and equivalents of CNY 315.4 million, resulting in a net debt position close to zero. This strong liquidity provides a solid buffer against industry cyclicality and supports ongoing operational and investment needs without excessive leverage.

Growth Trends And Dividend Policy

The substantial capital expenditure indicates a focus on capacity expansion and technological advancement rather than immediate shareholder returns. Despite this growth-oriented strategy, the company still demonstrated a commitment to returning capital by paying a dividend of CNY 0.14 per share, offering a yield to investors while funding its expansion internally.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.13 billion, the market values the company at a price-to-earnings multiple based on its current earnings. An exceptionally low beta of 0.003 suggests its stock price has demonstrated very low correlation to broader market movements, which is unusual for an energy equipment firm and may reflect specific trading dynamics on its exchange.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized, technical manufacturing capabilities for critical oil and gas equipment. Its outlook is directly linked to global energy investment cycles, particularly in shale gas and offshore projects. A strong, unlevered balance sheet positions it to navigate industry volatility and potentially capitalize on recovery phases in energy capex.

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