investorscraft@gmail.com

Intrinsic ValueNantong Xingqiu Graphite Co.,Ltd. (688633.SS)

Previous Close$26.23
Intrinsic Value
Upside potential
Previous Close
$26.23

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 Xingqiu Graphite operates as a specialized industrial machinery manufacturer focused on graphite-based equipment solutions for corrosive and high-temperature applications. The company generates revenue through the research, development, production, and comprehensive supply of graphite heat transfer, mass transfer, and anticorrosive equipment, serving diverse industrial sectors including caustic soda production, inorganic chemicals, metallurgy, petroleum processing, and pharmaceutical manufacturing. Its integrated business model encompasses project design, material procurement, equipment manufacturing, site installation, and technical consulting services, providing complete turnkey solutions for clients requiring corrosion-resistant processing equipment. The company maintains a niche market position as a specialized graphite equipment provider in China and internationally, leveraging its technical expertise in graphite material applications to serve industries where traditional metal equipment fails due to extreme chemical corrosion or thermal requirements. This specialized focus allows Xingqiu Graphite to maintain competitive advantages in specific industrial segments that demand custom-engineered graphite solutions rather than standardized equipment offerings.

Revenue Profitability And Efficiency

The company reported revenue of CNY 632.6 million with strong profitability, achieving net income of CNY 148.0 million, representing a robust net margin of approximately 23.4%. This indicates efficient operations and effective cost management in its specialized graphite equipment manufacturing business, with the company demonstrating ability to convert revenue into substantial bottom-line results despite operating in a capital-intensive industrial sector.

Earnings Power And Capital Efficiency

Nantong Xingqiu generated diluted EPS of CNY 1.01 and produced operating cash flow of CNY 164.6 million, significantly exceeding net income and indicating strong cash conversion efficiency. The company maintained disciplined capital expenditures of CNY 62.5 million, suggesting prudent investment in maintaining and expanding production capacity while generating substantial free cash flow from operations.

Balance Sheet And Financial Health

The company maintains a solid financial position with cash and equivalents of CNY 709.0 million against total debt of CNY 611.5 million, providing comfortable liquidity coverage. This conservative balance sheet structure, combined with strong operating cash flow generation, supports financial stability and provides flexibility for strategic investments or weathering industry cyclicality.

Growth Trends And Dividend Policy

The company demonstrates shareholder returns through a dividend per share of CNY 0.35, representing a payout ratio of approximately 35% based on reported EPS. This balanced approach indicates management's commitment to returning capital to shareholders while retaining sufficient earnings for reinvestment in business growth and technological development within the specialized graphite equipment market.

Valuation And Market Expectations

With a market capitalization of CNY 3.72 billion and a beta of 0.506, the market prices the company at approximately 5.9 times revenue and 25 times earnings. The low beta suggests investors perceive the company as less volatile than the broader market, possibly reflecting its niche market position and specialized industrial focus that may provide some insulation from economic cycles.

Strategic Advantages And Outlook

The company's specialized expertise in graphite equipment manufacturing provides competitive advantages in corrosion-resistant industrial applications. Its integrated service model from design to commissioning creates customer stickiness, while diverse industry applications reduce dependency on any single sector. The strong financial position supports continued R&D investment and potential market expansion opportunities.

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