investorscraft@gmail.com

Intrinsic ValueXiangtan Yongda Mach Mnfg Co (001239.SZ)

Previous Close$16.54
Intrinsic Value
Upside potential
Previous Close
$16.54

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

Xiangtan Yongda Machinery Manufacturing operates as a specialized industrial manufacturer focused on producing critical metal structural components for large-scale infrastructure and energy equipment. The company's core revenue model is built on designing, developing, and manufacturing heavy-duty metal parts that serve three primary market segments: tunnel boring systems, engineering lifting equipment, and wind power generation infrastructure. Its product portfolio includes shield bodies and cutterheads for underground construction, structural frames for tower cranes, and nacelle bases for wind turbines, positioning it as a key supplier to heavy equipment OEMs. Operating within China's industrials sector, the company leverages its metal fabrication expertise to support national infrastructure development and renewable energy expansion. Its market position is characterized by specialization in high-value, engineered components requiring precision manufacturing capabilities, serving customers in construction, energy, and heavy machinery industries. The company's headquarters in Xiangtan places it within China's industrial heartland, providing strategic access to manufacturing resources and industrial customers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 849.4 million for the period, demonstrating its operational scale within the specialized industrial components market. Net income reached CNY 79.1 million, translating to a net profit margin of approximately 9.3%, indicating reasonable profitability despite the capital-intensive nature of its manufacturing operations. However, the negative operating cash flow of CNY -28.4 million, coupled with capital expenditures of CNY -43.4 million, suggests potential working capital pressures or significant investment cycles that may impact short-term cash generation efficiency.

Earnings Power And Capital Efficiency

Xiangtan Yongda generated diluted EPS of CNY 0.33, reflecting its earnings capacity relative to its equity base. The company's capital efficiency appears challenged by the negative operating cash flow position, which may indicate timing differences in receivables or inventory management within its project-based business model. The substantial capital expenditure program suggests ongoing investment in production capabilities, though the immediate return on these investments requires monitoring given the current cash flow dynamics.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 338.7 million, providing some liquidity buffer against its total debt of CNY 1.12 billion. This debt level represents a significant financial obligation relative to the company's equity base and operating scale. The balance sheet structure indicates leverage that may be typical for capital-intensive manufacturing businesses, though the debt servicing capacity will depend on sustained profitability and improved cash flow generation in future periods.

Growth Trends And Dividend Policy

Current financial metrics do not indicate an established dividend policy, with dividend per share reported at zero. The company's growth trajectory appears focused on reinvesting earnings into its manufacturing operations rather than shareholder distributions. The capital expenditure intensity suggests an expansion-oriented strategy, potentially targeting increased capacity or technological upgrades to support future revenue growth in its specialized industrial segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.37 billion, the company trades at a price-to-earnings multiple derived from its current earnings profile. The beta of 1.01 indicates stock volatility roughly in line with the broader market, reflecting typical sensitivity for industrial manufacturing companies. Market expectations appear to balance the company's specialized market position against the cyclical nature of its end markets and current financial metrics.

Strategic Advantages And Outlook

The company's strategic position is anchored in its specialization in critical components for infrastructure and renewable energy equipment, sectors supported by China's development policies. Its technical capabilities in manufacturing large-scale metal structures represent a competitive advantage in serving equipment manufacturers. The outlook will depend on execution within cyclical industrial markets, management of financial leverage, and successful conversion of investments into sustainable profitability and positive cash flow generation.

Sources

Company DescriptionFinancial Metrics Data

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