investorscraft@gmail.com

Intrinsic ValueGuangdong Yangshan United Precision Manufacturing Co., Ltd. (001268.SZ)

Previous Close$36.72
Intrinsic Value
Upside potential
Previous Close
$36.72

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

Guangdong Yangshan United Precision Manufacturing operates as a specialized industrial machinery company focused on the research, development, and production of high-precision mechanical components primarily for appliance manufacturers in China. The company's core revenue model centers on manufacturing and selling precision parts for air conditioning and refrigerator compressors, including pistons, crankshafts, bearings, and cylinder castings. This positions the firm within the critical supply chain for major appliance producers, requiring exacting technical specifications and reliable volume production capabilities. Beyond its core appliance segment, the company has diversified into adjacent precision manufacturing markets, producing components for automotive brake systems, lithography machines, small appliance heating plates, and elevator systems. This strategic diversification helps mitigate cyclical risks in individual end markets while leveraging its established precision manufacturing expertise across multiple industrial sectors. The company's market position is characterized by its deep specialization in precision casting and machining technologies, serving as a key supplier to China's substantial domestic appliance industry while expanding into higher-value precision components for advanced manufacturing applications.

Revenue Profitability And Efficiency

The company reported revenue of CNY 751 million with net income of CNY 71.5 million, translating to a net margin of approximately 9.5%. Operating cash flow generation was robust at CNY 115 million, significantly exceeding net income and indicating strong cash conversion efficiency. Capital expenditures of CNY 149 million reflect ongoing investments in production capacity and precision manufacturing capabilities, resulting in negative free cash flow for the period as the company prioritizes growth-oriented investments over immediate cash returns.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.66, demonstrating the company's ability to generate profits from its precision manufacturing operations. The substantial capital expenditure program indicates management's focus on expanding production capacity and technological capabilities, which may enhance future earnings power. The company maintains a disciplined approach to capital allocation, balancing reinvestment in the business with shareholder returns through its dividend distribution policy.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with cash and equivalents of CNY 87.6 million against total debt of CNY 145.3 million. This moderate leverage position provides financial flexibility while maintaining a prudent capital structure. The company's liquidity position appears adequate to support ongoing operations and strategic investments, with manageable debt levels relative to its equity base and operating cash flow generation capacity.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns with a dividend per share of CNY 0.45, representing a substantial payout ratio relative to earnings. This dividend policy signals management's confidence in sustainable cash generation despite the current phase of significant capital investment. Growth initiatives appear focused on capacity expansion and technological upgrading, positioning the company to capture demand in both its core appliance markets and emerging precision manufacturing segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.82 billion, the company trades at a price-to-earnings multiple that reflects market expectations for its specialized manufacturing capabilities. The beta of 0.44 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable demand for its precision components. Valuation metrics appear to incorporate expectations for continued execution in its core markets while accounting for the capital-intensive nature of precision manufacturing.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence in precision manufacturing since 2003, technical expertise in complex component production, and diversified customer base across multiple industrial sectors. The outlook appears focused on leveraging China's manufacturing ecosystem while expanding into higher-value precision components for advanced applications. Success will depend on maintaining technological competitiveness, managing input cost pressures, and effectively deploying recent capital investments to drive future growth and profitability.

Sources

Company financial statementsStock exchange disclosures

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