investorscraft@gmail.com

Intrinsic ValueWeichai Power Co., Ltd. (000338.SZ)

Previous Close$23.74
Intrinsic Value
Upside potential
Previous Close
$23.74

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

Weichai Power operates as a comprehensive industrial machinery manufacturer with a diversified portfolio spanning engines, commercial vehicles, and intelligent logistics solutions. The company generates revenue through the design, production, and sale of diesel engines, heavy-duty trucks under the Shacman brand, and critical automotive components including axles, gearboxes, and hydraulic systems. Its operations are segmented into Engines, Automobiles and Automobile Components, and Intelligent Logistics, creating an integrated industrial ecosystem. Weichai Power maintains a strong position within China's industrial sector, serving both domestic and international markets with products branded under Weichai Power Engine, Fast Gear, Hande Axle, and Linder Hydraulics. The company leverages its vertical integration capabilities to offer complete powertrain solutions while expanding into higher-margin services like technical consulting and supply chain solutions. This multi-faceted approach positions Weichai as a key player in China's industrial modernization and global supply chain infrastructure development.

Revenue Profitability And Efficiency

Weichai Power reported robust revenue of CNY 215.7 billion for the fiscal year, demonstrating significant scale within the industrial machinery sector. The company achieved net income of CNY 11.4 billion, translating to diluted EPS of CNY 1.31, reflecting effective cost management despite competitive market conditions. Operating cash flow generation remained strong at CNY 26.1 billion, substantially covering capital expenditures of CNY 7.4 billion and indicating healthy operational efficiency across its diversified business segments.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with operating cash flow significantly exceeding net income, suggesting strong cash conversion capabilities. Weichai maintains a disciplined approach to capital allocation, with capital expenditures representing approximately 28% of operating cash flow. This balanced investment strategy supports ongoing innovation in engine technology and logistics solutions while preserving financial flexibility for strategic initiatives in the evolving industrial landscape.

Balance Sheet And Financial Health

Weichai Power maintains a conservative financial structure with cash and equivalents of CNY 72.1 billion providing substantial liquidity coverage. Total debt of CNY 22.2 billion represents a manageable leverage ratio, supported by the company's strong cash generation capabilities. The robust cash position relative to debt obligations indicates financial stability and capacity to weather cyclical industry downturns while funding strategic growth investments.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns through a dividend per share of CNY 0.719, representing a sustainable payout ratio given current earnings levels. Weichai's growth trajectory is supported by its diversified product portfolio and expansion into intelligent logistics services, positioning the company to benefit from China's industrial automation and supply chain modernization trends while maintaining balanced capital return policies.

Valuation And Market Expectations

With a market capitalization of approximately CNY 124.1 billion, the market appears to be pricing Weichai Power at reasonable multiples relative to its earnings and cash flow generation. The beta of 0.977 suggests stock performance closely correlates with broader market movements, reflecting the company's established position within the industrial sector. Current valuation metrics incorporate expectations for steady performance in core engine and vehicle markets.

Strategic Advantages And Outlook

Weichai Power's strategic advantage lies in its vertically integrated business model and strong brand portfolio across engine and vehicle segments. The company is well-positioned to benefit from China's emphasis on industrial upgrading and logistics infrastructure development. Future performance will depend on execution in high-growth areas like intelligent logistics while maintaining leadership in traditional powertrain markets, balanced against potential cyclical headwinds in the heavy machinery sector.

Sources

Company filingsMarket 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