investorscraft@gmail.com

Intrinsic ValueGreatoo Intelligent Equipment Inc. (002031.SZ)

Previous Close$7.73
Intrinsic Value
Upside potential
Previous Close
$7.73

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

Greatoo Intelligent Equipment Inc. operates as a specialized manufacturer of intelligent manufacturing equipment primarily serving the global automotive tire industry. The company's core revenue model centers on designing, producing, and selling high-precision radial tire molds, hydraulic curing presses, and integrated automation solutions. Its product portfolio includes sophisticated radial segmented molds, two-piece molds, and giant industrial segmented tire molds that cater to tire manufacturers requiring precision manufacturing equipment. Beyond tire industry applications, Greatoo has diversified into industrial robotics and flexible production lines for vehicle milling and electrode processing, positioning itself at the intersection of traditional manufacturing and industrial automation. The company competes in the automotive parts equipment sector by offering integrated solutions that combine precision machinery with intelligent control systems, serving both domestic Chinese and international markets from its manufacturing base in Jiedong. This strategic positioning allows Greatoo to leverage China's manufacturing ecosystem while targeting global automotive supply chains with specialized, technology-driven equipment solutions that enhance production efficiency for tire manufacturers worldwide.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 982 million for the period, but experienced significant financial challenges with a net loss of CNY 209 million. Operational efficiency metrics indicate strain, as evidenced by negative operating cash flow of CNY 115 million. The substantial capital expenditures of CNY 231 million suggest ongoing investment in production capacity and technological capabilities despite current profitability pressures, reflecting a strategic focus on long-term positioning rather than short-term financial performance.

Earnings Power And Capital Efficiency

Greatoo's earnings power appears constrained, with diluted EPS of -CNY 0.0948 indicating challenges in translating revenue into bottom-line performance. The negative operating cash flow coupled with significant capital investment points to capital efficiency pressures, as the company appears to be funding operations while maintaining substantial equipment investments. This suggests a transitional phase where current earnings do not yet reflect the potential returns from recent capital deployments in intelligent equipment manufacturing capabilities.

Balance Sheet And Financial Health

The balance sheet shows CNY 202 million in cash against total debt of CNY 1.15 billion, indicating a leveraged financial position. The debt-to-equity structure warrants monitoring given the current negative cash flow generation. The company's financial health appears challenged by the combination of operating losses and substantial debt obligations, though the specific debt maturity profile and covenant compliance details would provide clearer assessment of near-term liquidity risks.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a dividend per share of zero. The growth trajectory appears focused on capacity expansion and technological advancement, as indicated by the significant capital expenditures. The company seems to be prioritizing reinvestment over shareholder returns, aligning with its transition toward intelligent equipment manufacturing and potential market positioning in China's evolving automotive supply chain ecosystem.

Valuation And Market Expectations

With a market capitalization of approximately CNY 19.8 billion, the valuation appears to incorporate expectations for future recovery and growth beyond current financial challenges. The low beta of 0.206 suggests the stock exhibits lower volatility relative to the broader market, potentially reflecting investor perception of specialized industrial equipment companies with longer-term transformation narratives rather than near-term cyclical performance.

Strategic Advantages And Outlook

Greatoo's strategic advantage lies in its specialized expertise in tire manufacturing equipment and diversification into industrial automation. The outlook depends on successful execution of its intelligent equipment strategy and recovery in automotive sector demand. The company's ability to leverage China's manufacturing modernization initiatives while navigating current financial challenges will be critical determinants of future performance in the competitive automotive equipment sector.

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