investorscraft@gmail.com

Intrinsic ValueNantong Guosheng Intelligence Technology Group Co., Ltd. (688558.SS)

Previous Close$32.30
Intrinsic Value
Upside potential
Previous Close
$32.30

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

Nantong Guosheng Intelligence Technology Group operates as a specialized manufacturer of high-precision CNC machine tools and intelligent automation systems within China's industrials sector. Its core revenue model is driven by the sale of advanced machining centers, including vertical, horizontal, and five-axis models, alongside critical equipment components like castings and welded parts. The company serves a diverse industrial client base across energy, aerospace, shipbuilding, and heavy machinery, positioning itself as a key supplier to capital-intensive manufacturing segments. Its market position is reinforced by deep vertical integration and technical expertise in metal cutting technology, catering to domestic and international demand for precision manufacturing equipment. This focus on industrial automation and CNC solutions aligns with broader trends in smart manufacturing and industrial upgrading, providing a stable foundation in a competitive but essential niche.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.04 billion with net income of CNY 128 million, reflecting a net margin of approximately 12.3%. Operating cash flow was robust at CNY 209 million, significantly exceeding capital expenditures, indicating efficient conversion of earnings into cash. This performance demonstrates solid operational execution within the capital goods manufacturing sector.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.98, supported by healthy profitability from its specialized product portfolio. The company generated substantial operating cash flow relative to its net income, highlighting strong earnings quality. Capital expenditures were modest at CNY 11.1 million, suggesting capital-light growth and efficient reinvestment strategies.

Balance Sheet And Financial Health

The balance sheet remains strong with cash and equivalents of CNY 539 million against total debt of CNY 99.7 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility, with low leverage supporting stability in cyclical market conditions.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach, distributing a dividend of CNY 0.6 per share. This payout ratio of approximately 61% indicates a commitment to returning capital while retaining earnings for future growth initiatives in automation and precision manufacturing markets.

Valuation And Market Expectations

With a market capitalization of CNY 4.15 billion, the company trades at a P/E ratio of approximately 32.4 based on current earnings. The beta of 0.755 suggests lower volatility than the broader market, reflecting investor perception of stable demand in its industrial niche.

Strategic Advantages And Outlook

The company's strategic advantages include deep technical expertise in CNC machinery and strong relationships with industrial clients across critical sectors. Its focus on intelligent automation aligns with China's manufacturing modernization trends, positioning it for sustained demand from infrastructure and advanced manufacturing investments.

Sources

Company description and financial 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