investorscraft@gmail.com

Intrinsic ValueShenyang Machine Tool Co., Ltd. (000410.SZ)

Previous Close$7.58
Intrinsic Value
Upside potential
Previous Close
$7.58

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

Shenyang Machine Tool Co., Ltd. operates as a prominent manufacturer within China's industrial machinery sector, specializing in the production and distribution of precision machine tools and related equipment. The company's core revenue model is built on manufacturing and selling a diverse portfolio of metalworking machinery, including horizontal and vertical lathes, advanced turning centers, and sophisticated milling centers, alongside specialized machinery tailored for specific industrial applications. As a key player in China's manufacturing ecosystem, the company serves a broad industrial clientele that relies on its equipment for production processes across various end-markets. Its market position is intrinsically linked to the cyclical nature of capital expenditure in manufacturing and industrial automation trends. The company's headquarters in Shenyang, a major industrial hub in Northeast China, provides strategic access to supply chains and industrial customers, though it operates in a highly competitive landscape with both domestic and international machinery manufacturers. The demand for its products is closely correlated with overall industrial investment levels and technological upgrading cycles within Chinese manufacturing.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.50 billion. While it achieved a positive net income of CNY 7.06 million, this translates to a very thin net profit margin. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -30.23 million, which, when combined with significant capital expenditures, indicates potential strain on core business cash generation relative to its investment activities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at a minimal CNY 0.0034, reflecting modest earnings power relative to its substantial share count. Capital efficiency is a critical area for scrutiny, given the negative free cash flow resulting from the combination of negative operating cash flow and substantial capital expenditures of CNY -86.81 million. This suggests that current investments are not yet yielding positive cash returns.

Balance Sheet And Financial Health

Shenyang Machine Tool maintains a cash position of CNY 443.80 million. However, this is overshadowed by a considerable total debt burden of CNY 1.58 billion, indicating a leveraged balance sheet. The high level of debt relative to equity and cash reserves warrants careful assessment of the company's long-term financial stability and its ability to service its obligations, particularly in a cyclical industry.

Growth Trends And Dividend Policy

Current financial metrics do not indicate strong growth momentum, with profitability remaining at a low level. The company has adopted a conservative approach to shareholder returns, evidenced by a dividend per share of zero. Capital is likely being retained to fund operations and manage the significant debt load rather than being distributed to investors, reflecting a focus on financial preservation over immediate returns.

Valuation And Market Expectations

The market capitalization is approximately CNY 17.15 billion. A beta of 0.345 suggests the stock has historically exhibited lower volatility compared to the broader market, which may reflect investor perception of its stable, albeit potentially slow-growth, industrial nature. The valuation implies market expectations that may be factoring in future recovery or specific asset value beyond current earnings performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established position within China's critical machinery manufacturing sector and its diverse product portfolio. The outlook is inherently tied to the health of Chinese industrial capital expenditure and policies supporting manufacturing modernization. Success will depend on improving operational cash flow, effectively managing its debt structure, and navigating competitive pressures to achieve sustainable profitability in a cyclical market environment.

Sources

Company Financial ReportsShenzhen Stock Exchange

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