investorscraft@gmail.com

Intrinsic ValueShantui Construction Machinery Co., Ltd. (000680.SZ)

Previous Close$12.41
Intrinsic Value
Upside potential
Previous Close
$12.41

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

Shantui Construction Machinery Co., Ltd. operates as a prominent manufacturer within China's industrial machinery sector, specializing in the research, development, and sale of a comprehensive portfolio of construction and agricultural machinery. The company's core revenue model is driven by the production and distribution of heavy equipment, including bulldozers, excavators, loaders, and road construction machinery, alongside related parts and services. This positions Shantui as an integrated solutions provider for critical infrastructure projects across diverse end-markets such as mining, road construction, urban development, and ports. Its extensive product line, from motor graders to concrete mixing equipment, caters to the full lifecycle of construction and agricultural activities, enhancing its value proposition. Operating since 1952, the company has established a strong domestic footprint in China while expanding its international presence, leveraging its long-standing industry experience to secure its position as a key player in the competitive heavy machinery landscape. The company's strategic focus on providing tailored solutions for specific applications, including environmental sanitation and quarrying, demonstrates a nuanced approach to capturing niche demand within the broader industrial and agricultural machinery markets.

Revenue Profitability And Efficiency

For the fiscal year, Shantui reported robust revenue of approximately CNY 14.2 billion, demonstrating significant scale within its sector. The company translated this top-line performance into a net income of CNY 1.1 billion, reflecting a healthy profit margin. Operating cash flow generation was positive at CNY 515 million, although it was notably lower than net income, suggesting potential working capital movements or timing differences that warrant monitoring for operational efficiency.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted EPS of CNY 0.74, indicating solid profitability on a per-share basis. Capital expenditure was a modest outflow of CNY 49 million, which is significantly lower than operating cash flow. This suggests the company is not in a highly capital-intensive phase or is efficiently managing its asset base, potentially leading to strong free cash flow generation relative to its earnings.

Balance Sheet And Financial Health

Shantui maintains a strong liquidity position with cash and equivalents of CNY 4.57 billion. This substantial cash reserve provides a significant buffer against its total debt of CNY 2.26 billion. The conservative debt level relative to cash holdings indicates a robust financial health profile with low leverage risk, affording the company strategic flexibility for investments or weathering industry downturns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.09. This payout represents a conservative portion of earnings, aligning with a balanced approach to growth and shareholder returns. The policy suggests a focus on maintaining financial stability while providing a direct return, which may appeal to income-oriented investors within the cyclical industrials sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.2 billion, the market values the company at a multiple roughly in line with its annual revenue. A beta of 0.558 indicates the stock has historically been less volatile than the broader market, which may reflect its established market position and the perceived stability of its business model within the context of China's industrial and infrastructure development.

Strategic Advantages And Outlook

Shantui's long operating history since 1952 provides a deep-rooted advantage in brand recognition and industry expertise. Its diverse product portfolio and focus on providing integrated solutions for major infrastructure sectors position it to benefit from continued urbanization and development in China and internationally. The outlook is tied to capital expenditure cycles in construction and agriculture, with its strong balance sheet providing resilience to navigate market fluctuations.

Sources

Company FinancialsShenzhen 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