investorscraft@gmail.com

Intrinsic ValueQinchuan Machine Tool & Tool Group Share Co., Ltd. (000837.SZ)

Previous Close$12.27
Intrinsic Value
Upside potential
Previous Close
$12.27

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

Qinchuan Machine Tool & Tool Group operates as a prominent Chinese manufacturer specializing in the development, production, and sale of precision CNC machine tools and cutting tools. The company's core revenue model is built on manufacturing and selling a diversified portfolio of industrial machinery, including CNC lathes, grinding machines, machining centers, and specialized equipment, alongside complementary tooling, fixtures, and precision measurement devices. As a key domestic player founded in 1965, it serves the broader industrial manufacturing sector, providing essential capital goods that enable precision machining and automation for its clients. Its market position is anchored in its integrated offerings, which span from the core machine tools to the accompanying cutting tools and measurement equipment, creating a one-stop-shop solution for manufacturing needs. This vertical integration within the precision tooling ecosystem differentiates it from more specialized competitors and strengthens its value proposition. Operating from its base in Baoji, the company is strategically positioned within China's industrial heartland, catering to the demands of a nation undergoing significant industrial modernization and upgrading its manufacturing capabilities.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 3.86 billion. However, profitability was constrained, with net income reaching CNY 53.8 million, translating to a diluted EPS of CNY 0.0533. This indicates relatively thin net margins. Operating cash flow was positive at CNY 156.1 million, but this was significantly outweighed by substantial capital expenditures of CNY 386.4 million, reflecting heavy investment in its industrial capacity and potentially impacting free cash flow generation during the period.

Earnings Power And Capital Efficiency

The company's earnings power appears modest given the current scale of its operations, as evidenced by the net income margin. The significant capital expenditure relative to operating cash flow suggests a period of intensive investment in property, plant, and equipment. This strategic deployment of capital is aimed at enhancing long-term production capabilities and technological advancement within its precision machinery and tooling segments, which is typical for capital-intensive industrial manufacturers focused on maintaining a competitive edge.

Balance Sheet And Financial Health

Qinchuan maintains a robust liquidity position with cash and equivalents of CNY 1.58 billion. Total debt stands at CNY 857.1 million, indicating a conservative leverage profile with a strong cash-to-debt ratio. This healthy balance sheet provides financial flexibility to support ongoing operational needs and strategic investments, while also offering a buffer against economic cyclicality inherent in the capital goods industry.

Growth Trends And Dividend Policy

The company's growth strategy is currently centered on capacity expansion and technological upgrades, as indicated by the high level of capital expenditures. There was no dividend distribution for the fiscal year, with a dividend per share of zero. This aligns with a reinvestment-focused approach, where capital is prioritized for funding internal growth initiatives and strengthening the business's foundational assets rather than returning cash to shareholders in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.56 billion, the market valuation implies significant expectations for future growth and profitability improvement, given the current earnings level. A beta of 0.911 suggests the stock's volatility is slightly lower than the broader market, which may reflect its established industrial nature. The valuation appears to factor in the company's strategic position within China's industrial upgrade policy framework.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-standing industry presence, integrated product portfolio, and role in China's push for high-end manufacturing self-sufficiency. The outlook is tied to the domestic demand for precision machinery driven by automotive, aerospace, and general industrial automation trends. Success will depend on effectively translating its significant capital investments into enhanced operational scale, improved technological capabilities, and ultimately, stronger profitability metrics in the coming years.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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