investorscraft@gmail.com

Intrinsic ValueMiracle Automation Engineering Co.Ltd (002009.SZ)

Previous Close$28.38
Intrinsic Value
Upside potential
Previous Close
$28.38

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

Miracle Automation Engineering operates as a specialized provider of intelligent equipment solutions and industrial automation services across multiple sectors in China and internationally. The company's core revenue model centers on delivering comprehensive automation systems, including consulting, design, manufacturing, installation, and maintenance services for automotive production, intelligent storage, and industrial manufacturing processes. Its diversified service portfolio spans automobile manufacturing equipment, airport logistics systems, power battery production lines, and heavy industry automation, positioning it as an integrated solutions provider rather than a pure equipment manufacturer. The company has strategically expanded into circular economy segments through scrapped vehicle recycling, power battery dismantling, and core component remanufacturing services, creating additional revenue streams while addressing environmental sustainability demands. This vertical integration allows Miracle Automation to capture value across the entire equipment lifecycle, from initial design to end-of-life recycling. Operating in China's rapidly industrializing economy, the company competes in the industrial machinery sector by leveraging its engineering expertise and long-standing relationships with automotive and manufacturing clients. Its market position reflects a niche focus on customized automation solutions rather than mass-produced machinery, differentiating it through technical specialization and project execution capabilities.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 2.96 billion for the period but experienced significant profitability challenges, with a net loss of CNY 255 million. This negative earnings performance, reflected in diluted EPS of -0.63, indicates substantial margin pressure despite meaningful top-line generation. Operating cash flow remained positive at CNY 27.4 million, though this was substantially lower than revenue, suggesting potential working capital inefficiencies or timing differences in project completion and payment cycles within its engineering-focused business model.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the reported net loss, indicating the company may be facing project cost overruns, competitive pricing pressure, or underutilization of assets. The modest positive operating cash flow relative to the significant net loss suggests non-cash charges are impacting profitability. Capital expenditure of CNY 15.6 million represents a relatively conservative investment level compared to the company's asset base, potentially reflecting a cautious approach to expansion amid challenging market conditions.

Balance Sheet And Financial Health

Miracle Automation maintains a liquidity position with cash and equivalents of CNY 752 million, providing some financial flexibility. However, total debt of CNY 1.67 billion indicates substantial leverage, creating interest burden concerns given the current loss-making position. The balance sheet structure suggests the company relies significantly on debt financing to support its capital-intensive project-based operations and working capital requirements, which may constrain financial maneuverability during periods of operational difficulty.

Growth Trends And Dividend Policy

Despite the profitability challenges, the company maintained a nominal dividend payment of CNY 0.02 per share, indicating management's commitment to shareholder returns. The growth trajectory appears mixed, with respectable revenue generation but concerning profitability trends. The company's expansion into recycling and new energy engineering segments represents strategic diversification efforts, though the financial benefits of these initiatives are not yet evident in the current period's results.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.34 billion, the market appears to be valuing the company at roughly 2.5 times revenue, suggesting investors may be anticipating a recovery from current profitability challenges. The beta of 0.96 indicates stock performance closely aligned with broader market movements. This valuation multiple reflects expectations that the company's strategic positioning in automation and recycling sectors may deliver future growth despite current operational headwinds.

Strategic Advantages And Outlook

The company's primary strategic advantages include its diversified service offerings across automation, recycling, and precision manufacturing sectors, providing multiple revenue streams. Its long-established presence since 1984 and engineering expertise in complex industrial projects represent significant barriers to entry for competitors. The outlook remains challenging given current profitability issues, but the company's positioning in growing segments like new energy and circular economy could provide recovery opportunities if operational efficiency improves and market demand strengthens in its core industrial automation markets.

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