investorscraft@gmail.com

Intrinsic ValueSichuan Zigong Conveying Machine Group Co., Ltd. (001288.SZ)

Previous Close$36.25
Intrinsic Value
Upside potential
Previous Close
$36.25

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

Sichuan Zigong Conveying Machine Group operates as a specialized manufacturer of material handling equipment, serving critical industrial sectors across China and international markets. The company's core revenue model centers on designing, producing, and selling a comprehensive portfolio of conveying machinery, including belt, pipe, bucket, and screw conveyors, along with essential components like drive units and gearboxes. Its diverse product line caters to demanding applications in electric power, steel, coal, transportation, and chemical industries, positioning it as an integrated solutions provider rather than a simple equipment supplier. Within China's industrial machinery sector, the company has established a solid regional presence from its Zigong base, leveraging its technical expertise to serve both domestic infrastructure projects and export markets. Its international footprint spans emerging economies in Asia and Africa, including India, Indonesia, Vietnam, and Nigeria, demonstrating competitive export capabilities. This dual-market approach mitigates regional economic cycles while capitalizing on global industrialization trends. The company's positioning reflects a focus on medium-to-heavy duty conveying systems where reliability and customization are valued over pure cost competition.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.54 billion for the period, achieving a net income margin of approximately 10.2%. Operating cash flow of CNY 242 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of CNY 231 million suggest ongoing investment in production capacity, though this resulted in negative free cash flow for the period. The business demonstrates solid operational execution within its capital-intensive industrial machinery segment.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.98, reflecting the company's earnings power relative to its equity base. The substantial cash position of CNY 1.37 billion provides significant liquidity for operations and strategic initiatives. The relationship between operating cash flow and capital expenditures indicates a business in an investment phase, with future returns dependent on efficient deployment of these investments into revenue growth and margin expansion.

Balance Sheet And Financial Health

Financial health appears robust with cash and equivalents of CNY 1.37 billion substantially covering total debt of CNY 822 million, providing a comfortable liquidity cushion. The conservative debt level relative to cash reserves suggests a low-risk financial structure. This strong balance sheet position supports operational flexibility and potential strategic investments without immediate financing concerns, which is particularly valuable in the cyclical industrial machinery sector.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach, distributing a dividend of CNY 0.17857 per share. The dividend payout ratio appears sustainable given current profitability levels. Growth trajectory will depend on execution in both domestic Chinese industrial markets and international expansion efforts, particularly in emerging economies where infrastructure development drives demand for material handling solutions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.02 billion, the company trades at a price-to-earnings ratio around 38 times trailing earnings, suggesting market expectations for future growth. The low beta of 0.292 indicates relatively low volatility compared to the broader market, potentially reflecting investor perception of stable demand fundamentals in its core industrial sectors.

Strategic Advantages And Outlook

Key strategic advantages include specialized technical expertise in conveying systems, established relationships across multiple industrial sectors, and growing international presence. The outlook depends on continued infrastructure investment in China and successful penetration of export markets. Potential challenges include cyclical demand in core industries and competitive pressures, though the company's niche focus and financial strength provide stability.

Sources

Company financial statementsShenzhen Stock 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