investorscraft@gmail.com

Intrinsic ValueYalian Machinery Co Ltd (001395.SZ)

Previous Close$44.26
Intrinsic Value
Upside potential
Previous Close
$44.26

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

Yalian Machinery Co Ltd operates as a specialized industrial machinery manufacturer focused on the wood-based panel production sector. The company's core revenue model centers on designing, manufacturing, and servicing complete production lines and supporting equipment for fiberboard, particleboard, and other engineered wood panel manufacturing. This integrated approach encompasses research and development through after-sales support, creating a comprehensive solution for industrial clients in the building materials and furniture manufacturing industries. Yalian's strategic positioning within China's industrial machinery landscape leverages the sustained demand for wood-based panels driven by construction and furniture production. The company serves a niche but essential segment of the industrial equipment market, where technical expertise and reliable machinery performance are critical competitive factors. By focusing on specialized production lines rather than generic machinery, Yalian has established itself as a solutions provider rather than merely an equipment manufacturer, potentially creating higher barriers to entry and stronger client relationships through its integrated service model.

Revenue Profitability And Efficiency

Yalian Machinery generated revenue of CNY 864.8 million for the period, demonstrating solid operational scale within its specialized machinery niche. The company achieved net income of CNY 154.7 million, translating to a healthy net margin of approximately 17.9%, indicating efficient cost management and pricing power in its market segment. Operating cash flow of CNY 239.5 million significantly exceeded net income, reflecting strong cash conversion efficiency and robust working capital management in its capital equipment business model.

Earnings Power And Capital Efficiency

The company demonstrated substantial earnings power with diluted EPS of CNY 2.36, supported by efficient capital allocation. Operating cash flow generation substantially exceeded capital expenditures of CNY 54.5 million, indicating strong internal funding capacity for future growth initiatives. The absence of debt on the balance sheet enhances capital efficiency metrics and provides financial flexibility for strategic investments or potential market expansion opportunities.

Balance Sheet And Financial Health

Yalian maintains an exceptionally strong balance sheet with cash and equivalents of CNY 271.8 million and zero debt outstanding. This conservative financial structure provides significant liquidity buffers and operational flexibility. The debt-free position eliminates interest expense burdens and positions the company to withstand industry cyclicality while pursuing selective growth opportunities without external financing constraints.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.62 per share. This dividend distribution, combined with the company's strong cash position and debt-free structure, suggests a balanced approach to capital allocation that rewards shareholders while maintaining financial flexibility for organic growth investments in its specialized machinery segment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.47 billion, the market values Yalian at roughly 5.2 times revenue and 29 times earnings based on the current period's financial results. This valuation multiple reflects investor expectations for sustained profitability in the industrial machinery sector, while potentially incorporating premiums for the company's specialized niche and strong balance sheet position within the Chinese manufacturing ecosystem.

Strategic Advantages And Outlook

Yalian's strategic advantages include its specialized expertise in wood-based panel production technology and its debt-free financial structure. The company's focus on complete production line solutions rather than individual components creates higher switching costs for clients and supports recurring service revenue. The outlook remains contingent on demand trends in construction and furniture manufacturing sectors, though the company's strong cash position provides resilience to navigate market cycles effectively.

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