investorscraft@gmail.com

Intrinsic ValueWuxi Chemical Equipment Co., Ltd. (001332.SZ)

Previous Close$55.80
Intrinsic Value
Upside potential
Previous Close
$55.80

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

Wuxi Chemical Equipment Co., Ltd. operates as a specialized manufacturer of metal pressure vessels and process equipment for China's chemical and petrochemical industries. The company generates revenue through the design, development, and manufacturing of critical components including heat exchangers, reactors, columns, and separators. These products serve essential functions in industrial processes such as distillation, heat transfer, and chemical reactions, positioning the company within the industrial machinery sector's specialized heavy equipment segment. Wuxi Chemical Equipment has established a niche market position by focusing on customized, high-specification equipment required for complex chemical production facilities. The company's extensive product portfolio demonstrates technical capability across various chemical processes, from petroleum refining to specialty chemical manufacturing. Its export activities indicate competitive capabilities beyond domestic markets, though the primary revenue base remains China's substantial chemical industry. The company's long operating history since 1984 suggests established customer relationships and technical expertise in manufacturing pressure vessels that meet stringent safety and performance standards required by industrial clients.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 1.53 billion with net income of CNY 255 million, representing a healthy net margin of approximately 16.6%. The operating cash flow of CNY 287 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 101 million were substantially covered by operating cash flow, demonstrating prudent investment discipline and maintaining positive free cash flow generation for the period.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 2.35. The substantial cash position relative to market capitalization suggests conservative financial management. The operating cash flow to net income ratio above 1.0 indicates high-quality earnings with minimal non-cash adjustments, while capital expenditures represent a moderate reinvestment rate that supports sustainable operations without excessive capital intensity.

Balance Sheet And Financial Health

Wuxi Chemical Equipment maintains a robust balance sheet with cash and equivalents of CNY 1.19 billion against total debt of CNY 169 million, resulting in a net cash position. This conservative financial structure provides significant liquidity buffer and financial flexibility. The minimal debt level relative to equity indicates low financial risk and strong capacity to withstand industry cyclicality without leverage concerns.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy evidenced by a dividend per share of CNY 1.00. The dividend payout represents a conservative portion of earnings, allowing retention of substantial profits for reinvestment and growth initiatives. The capital allocation strategy appears balanced between returning capital to shareholders and maintaining financial strength for operational needs and potential expansion opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.67 billion, the company trades at a P/E ratio of around 22 based on FY 2024 earnings. The beta of 0.33 suggests lower volatility compared to the broader market, potentially reflecting the company's stable business model and defensive characteristics within the industrial sector. This valuation multiple incorporates expectations for steady performance in its specialized market niche.

Strategic Advantages And Outlook

The company's strategic advantages include long-established technical expertise in pressure vessel manufacturing and deep integration with China's chemical industry. Its specialized product portfolio and customization capabilities create barriers to entry. The outlook remains tied to capital expenditure cycles in the chemical and petrochemical sectors, with the strong balance sheet providing resilience during industry downturns and capacity for selective growth investments when market conditions improve.

Sources

Company financial statementsMarket 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