investorscraft@gmail.com

Intrinsic ValueSinotruk Jinan Truck Co., Ltd. (000951.SZ)

Previous Close$18.93
Intrinsic Value
Upside potential
Previous Close
$18.93

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

Sinotruk Jinan Truck operates as a prominent manufacturer within China's heavy-duty commercial vehicle sector, specializing in the production and distribution of trucks, buses, and specialized vehicles. The company's core revenue model is driven by the sale of its comprehensive product portfolio, which includes complete vehicles, critical components like engines and transmissions, and aftermarket parts. This integrated approach allows it to capture value across the vehicle lifecycle, serving both domestic and international markets. As a key subsidiary of China National Heavy Duty Truck Group (CNHTC), it benefits from established brand recognition and extensive distribution networks. The company operates in the highly competitive and cyclical industrials sector, where its market position is reinforced by scale, technological capabilities in powertrain manufacturing, and alignment with national infrastructure development priorities. Its strategic focus on heavy-duty trucks positions it to respond to demand from logistics, construction, and specialized transport industries, navigating regulatory shifts and economic cycles that define the commercial vehicle landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of CNY 44.93 billion, demonstrating its significant scale within the market. Net income stood at CNY 1.48 billion, resulting in a net margin of approximately 3.3%, which is indicative of the competitive and capital-intensive nature of the heavy machinery industry. The firm exhibited strong cash generation, with operating cash flow of CNY 5.28 billion significantly exceeding capital expenditures, highlighting efficient core operations and prudent capital management.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 1.27. The substantial operating cash flow, which is over three times the reported net income, suggests robust underlying profitability and effective working capital management. This strong cash conversion capability provides significant financial flexibility for reinvestment, debt servicing, and shareholder returns, underscoring the operational efficiency of its business model.

Balance Sheet And Financial Health

Sinotruk Jinan Truck maintains a solid balance sheet with a substantial cash and equivalents position of CNY 12.95 billion. Total debt is reported at CNY 9.12 billion, indicating a conservative financial leverage profile. The healthy liquidity buffer relative to debt obligations provides a strong cushion against industry cyclicality and supports ongoing operational and strategic initiatives without immediate financial strain.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.696. This translates to a dividend payout ratio of approximately 55% based on diluted EPS, indicating a balanced approach between rewarding investors and retaining earnings for future growth. The policy reflects confidence in the company's sustainable cash flow generation amidst the cyclical trends of the heavy-duty truck market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.10 billion, the market valuation implies a price-to-earnings ratio near 13.6x based on the latest fiscal year's earnings. A beta of 1.082 suggests the stock's volatility is slightly above the broader market average, which is typical for companies in the cyclical industrials sector, reflecting investor expectations tied to economic cycles and industrial demand.

Strategic Advantages And Outlook

The company's strategic advantages are rooted in its integration within the CNHTC group, providing technological synergies and market access. Its focus on key components like engines and transmissions adds vertical integration benefits. The outlook is intrinsically linked to Chinese infrastructure spending, logistics demand, and regulatory policies affecting commercial vehicles, requiring nimble adaptation to economic and environmental trends shaping the transportation industry.

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