investorscraft@gmail.com

Intrinsic ValueJiangsu Hagong Intelligent Robot Co., Ltd (000584.SZ)

Previous Close$0.29
Intrinsic Value
Upside potential
Previous Close
$0.29

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

Jiangsu Hagong Intelligent Robot operates within China's industrial machinery sector, specializing in comprehensive intelligent manufacturing solutions. The company generates revenue through designing, manufacturing, and installing automated systems, including intelligent logistics solutions like sorting and robotic warehousing, and automobile automatic production lines, particularly for autocar-body-in-white welding. Its business model involves project-based contracts for industrial automation, extending into artificial intelligence research for applications in machine vision and synergistic robots. Hagong serves the domestic industrial automation market, positioning itself as an integrated solutions provider rather than just a hardware manufacturer. The company also maintains a legacy real estate development segment, creating a diversified but potentially distracting revenue stream. Operating in the highly competitive Chinese industrial automation space, Hagong competes with both domestic specialists and larger industrial conglomerates, requiring continuous innovation in robotic applications and AI integration to maintain relevance.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.94 billion for the period but experienced significant financial strain with a net loss of CNY 215 million. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY 12 million despite substantial revenue generation. The negative earnings per share of CNY -0.28 reflects the profitability challenges facing the business across its operating segments, indicating potential pricing pressure or operational inefficiencies within its core intelligent manufacturing operations.

Earnings Power And Capital Efficiency

Hagong's earnings power is currently constrained, with the company operating at a substantial loss. The negative operating cash flow further compounds these challenges, suggesting difficulties in converting revenue into usable cash. Capital expenditures of approximately CNY 7.3 million indicate continued investment in the business, though the return on this investment appears negative based on current profitability metrics. The company's ability to generate sustainable earnings from its intelligent manufacturing solutions remains unproven in the current reporting period.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 93.7 million against total debt of CNY 213.4 million, indicating a leveraged position with debt exceeding liquid assets. This debt-to-cash ratio suggests potential liquidity constraints, particularly given the negative cash flow from operations. The financial health appears strained, with the company needing to carefully manage its debt obligations while navigating current operational challenges and working to restore profitability.

Growth Trends And Dividend Policy

Current trends indicate challenges rather than growth, with the company reporting significant losses. The dividend policy reflects this difficult position, with no dividend distribution during the period. The absence of dividends is consistent with the company's loss-making status and negative cash flow situation, prioritizing capital preservation over shareholder returns until operational performance improves. The focus appears to be on stabilizing operations rather than pursuing aggressive growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 220.6 million, the market appears to be valuing the company at a significant discount to its annual revenue, reflecting skepticism about its profitability prospects. The low beta of 0.216 suggests the stock has lower volatility than the broader market, potentially indicating limited investor enthusiasm or trading activity. The valuation multiples are challenging to interpret meaningfully given the negative earnings, with investors likely focusing on the company's ability to achieve a turnaround.

Strategic Advantages And Outlook

The company's strategic position hinges on its specialization in intelligent manufacturing within China's growing automation market. However, the outlook is clouded by current profitability challenges and leveraged balance sheet. Success will depend on improving operational efficiency, potentially rationalizing underperforming segments, and capitalizing on China's industrial automation trends. The company must demonstrate it can translate its technical capabilities into sustainable profitability to regain investor confidence and secure its long-term position in the competitive industrial machinery landscape.

Sources

Company filingsFinancial data provider

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