investorscraft@gmail.com

Intrinsic ValueWedge Industrial Co.,Ltd. (000534.SZ)

Previous Close$29.36
Intrinsic Value
Upside potential
Previous Close
$29.36

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

Wedge Industrial Co., Ltd. operates as a diversified industrial company with a dual focus on regulated electric utility operations and specialized manufacturing. The company's core revenue streams derive from investing in, developing, and operating real estate properties, complemented by its manufacturing arm that researches, develops, and sells microecological preparations and superalloy products. This unique hybrid model positions Wedge Industrial within China's essential utilities sector while simultaneously engaging in high-value industrial biotechnology and advanced materials production. The company's strategic base in Shantou, Guangdong, provides access to key industrial regions, supporting both its utility service obligations and manufacturing supply chains. Its market position is characterized by a stable, regulated income base from its utility operations, which mitigates the cyclicality inherent in its real estate development and specialized manufacturing segments. This diversification strategy allows the company to navigate different economic cycles while maintaining a foothold in growth-oriented advanced materials markets.

Revenue Profitability And Efficiency

For the fiscal year, Wedge Industrial reported revenue of approximately CNY 1.08 billion, achieving a net income of CNY 192.7 million. This translates to a net profit margin of roughly 17.9%, indicating reasonable profitability from its diversified operations. The company generated operating cash flow of CNY 114.3 million, which was substantially lower than its net income, suggesting significant non-cash items or working capital investments. Capital expenditures were notably high at CNY 586.8 million, reflecting substantial investment in its asset base.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with diluted earnings per share of CNY 0.38. The significant capital expenditure program, which exceeded operating cash flow, indicates an aggressive investment strategy in property development and manufacturing capabilities. This substantial outlay for growth initiatives currently pressures near-term capital efficiency metrics, though it may position the company for future revenue expansion if these investments yield expected returns.

Balance Sheet And Financial Health

Wedge Industrial maintains a conservative financial structure with a cash position of CNY 380.8 million against total debt of CNY 1.49 billion. The company's beta of 0.44 suggests lower volatility compared to the broader market, which is characteristic of utility-influenced stocks. The balance sheet reflects the capital-intensive nature of its real estate development and utility operations, with debt levels that appear manageable given its stable utility revenue base.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, distributing a dividend of CNY 0.05 per share. The substantial capital expenditure program signals a growth-oriented strategy, particularly in its real estate development and specialized manufacturing segments. This balanced approach between reinvestment for expansion and returning capital to shareholders reflects management's confidence in both current operations and future growth prospects within the Chinese market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.12 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The low beta coefficient indicates market perception of Wedge Industrial as a relatively stable investment within the utilities sector, despite its diversified industrial operations. This valuation reflects investor expectations for steady performance from its regulated utility assets alongside growth potential from its manufacturing divisions.

Strategic Advantages And Outlook

Wedge Industrial's primary strategic advantage lies in its diversified business model that combines stable utility operations with growth-oriented manufacturing and real estate development. The company's long-established presence since 1992 provides operational experience in navigating China's evolving industrial landscape. The outlook depends on successful execution of its capital investment program and effective management of the cyclical elements within its real estate and manufacturing segments alongside its regulated utility income.

Sources

Company FilingsShenzhen 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