investorscraft@gmail.com

Intrinsic ValueNiu Technologies (NIU)

Previous Close$3.31
Intrinsic Value
Upside potential
Previous Close
$3.31

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

Niu Technologies operates in the electric vehicle (EV) industry, specializing in the design, manufacturing, and sales of smart electric scooters, motorcycles, and bicycles. The company generates revenue primarily through direct sales of its products, complemented by after-sales services, accessories, and battery-swapping solutions. Niu differentiates itself with a focus on urban mobility, leveraging IoT technology to enhance rider connectivity and data-driven performance optimization. The company targets tech-savvy urban consumers in China and expanding international markets, positioning itself as a premium brand in the mid-to-high-end segment. Niu competes with traditional two-wheeler manufacturers and emerging EV startups, emphasizing design, innovation, and sustainability. Its market position is bolstered by a strong brand presence in China and gradual penetration into Europe and Southeast Asia, though it faces intense competition from both local and global players.

Revenue Profitability And Efficiency

Niu Technologies reported revenue of CNY 3.29 billion for the period, reflecting its scale in the EV market. However, the company posted a net loss of CNY 193.2 million, with diluted EPS of -CNY 2.44, indicating profitability challenges. Operating cash flow was positive at CNY 52.3 million, but capital expenditures were negligible, suggesting limited near-term growth investments. The lack of profitability underscores operational inefficiencies or competitive pressures.

Earnings Power And Capital Efficiency

The company's negative net income and EPS highlight weak earnings power, likely due to high operating costs or pricing pressures. With no reported capital expenditures, Niu's capital efficiency is unclear, though its positive operating cash flow provides some liquidity. The absence of significant reinvestment may constrain future growth unless profitability improves.

Balance Sheet And Financial Health

Niu maintains a solid liquidity position with CNY 630.0 million in cash and equivalents, against total debt of CNY 200.1 million, indicating a manageable leverage ratio. The balance sheet appears stable, but persistent losses could strain financial health if not addressed. The company's ability to sustain operations hinges on improving profitability or securing additional funding.

Growth Trends And Dividend Policy

Niu's growth trajectory is uncertain, with no dividends paid and muted capital expenditures. The EV market offers long-term potential, but the company must address profitability to capitalize on expansion opportunities. International growth and product diversification could be key drivers, though current trends suggest cautious optimism.

Valuation And Market Expectations

The market likely prices Niu based on its growth potential in the EV sector, despite current losses. Valuation metrics are challenged by negative earnings, leaving revenue multiples and cash position as primary indicators. Investor sentiment may hinge on future profitability improvements or strategic partnerships.

Strategic Advantages And Outlook

Niu's strengths include its premium brand, IoT integration, and urban mobility focus. However, profitability remains a critical hurdle. The outlook depends on execution in international markets and cost management. Success in these areas could position Niu as a sustainable player in the competitive EV landscape.

Sources

Company filings, financial statements

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