investorscraft@gmail.com

Intrinsic ValueTangshan Jidong Equipment and Engineering Co.,Ltd. (000856.SZ)

Previous Close$10.50
Intrinsic Value
Upside potential
Previous Close
$10.50

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

Tangshan Jidong Equipment and Engineering Co., Ltd. operates as a specialized industrial equipment provider primarily serving China's cement manufacturing sector. The company generates revenue through a diversified model encompassing the manufacturing and sale of machinery, equipment, and critical spare parts tailored for cement production lines. Beyond equipment supply, it derives significant income from value-added services, including comprehensive civil construction, installation, and long-term maintenance engineering for industrial clients. This integrated approach positions the firm as a one-stop solution provider within its niche. Operating in the industrials sector, the company's fortunes are closely tied to domestic capital expenditure cycles in heavy industry and infrastructure development. Its market position is inherently regional, focusing on serving the vast Chinese cement industry from its base in Tangshan. The business model leverages deep sector expertise to offer both products and technical services, creating recurring revenue streams from maintenance and parts sales alongside project-based engineering work.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 2.50 billion. However, profitability appears constrained, with net income of CNY 21.86 million, translating to a narrow net margin. Operational efficiency faced challenges, as evidenced by negative operating cash flow of CNY -34.41 million, which may indicate working capital pressures or timing differences in project payments relative to expenses incurred.

Earnings Power And Capital Efficiency

The company's earnings power is currently modest, with diluted earnings per share of CNY 0.0963. Capital expenditure was relatively contained at CNY -7.06 million, suggesting a mature asset base requiring limited intensive investment. The negative operating cash flow relative to capital expenditures indicates that core operations did not generate sufficient cash to fund even minimal reinvestment needs during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 226.32 million against total debt of CNY 148.50 million, indicating a net cash position and conservative leverage. This provides a buffer for operational flexibility. The company's financial health appears stable from a liquidity and solvency perspective, with debt levels being manageable relative to available liquid resources.

Growth Trends And Dividend Policy

Current growth trends are not explicitly detailed, but the company maintains a conservative shareholder returns policy, with a dividend per share of zero for the period. The absence of a dividend suggests a focus on retaining earnings, possibly to fund operations or maintain financial stability, particularly given the negative cash flow from operations reported.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.54 billion, the market valuation implies a significant premium to the company's current earnings, reflecting expectations for future profitability improvement or potential growth. The low beta of 0.288 suggests the stock is perceived as less volatile than the broader market, potentially indicating investor view of it as a defensive industrial holding.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on the cement industry, providing integrated equipment and engineering services. The outlook is intrinsically linked to the health of China's construction and industrial sectors. Its niche expertise and asset-light service offerings could position it well for recovery cycles, though near-term performance depends on resolving operational cash flow challenges and capitalizing on domestic industrial investment.

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