investorscraft@gmail.com

Intrinsic ValueChina CAMC Engineering Co., Ltd. (002051.SZ)

Previous Close$8.79
Intrinsic Value
Upside potential
Previous Close
$8.79

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

China CAMC Engineering Co., Ltd. operates as a specialized engineering, procurement, and construction (EPC) contractor with a diversified project portfolio spanning industrial plants, agricultural facilities, water conservation systems, power generation, and municipal infrastructure. As a subsidiary of the state-owned China National Machinery Industry Corporation, the company leverages its parent's extensive resources and government relationships to secure large-scale contracts, particularly in international markets across Asia, Africa, and Eastern Europe. Its business model integrates project execution with complementary trading activities in agricultural products, steel, chemicals, and machinery, creating a synergistic approach that supports both construction needs and generates additional revenue streams. This dual focus allows CAMC Engineering to navigate cyclical demand in pure construction while maintaining a presence in commodity trading. The company's market position is characterized by its competitive bidding capabilities for infrastructure projects in developing regions, where Chinese engineering firms have established significant footholds through bilateral agreements and financing arrangements.

Revenue Profitability And Efficiency

The company reported revenue of CNY 12.21 billion for the period, demonstrating substantial scale in its operations. However, net income of CNY 361.3 million translates to a relatively narrow net margin of approximately 3.0%, indicating competitive pressures in the EPC sector. A concerning operational signal is the negative operating cash flow of CNY -823.1 million, which suggests potential working capital challenges or aggressive project advancement ahead of customer payments. Capital expenditures of CNY -700.3 million reflect significant ongoing investments in project development and equipment.

Earnings Power And Capital Efficiency

CAMC Engineering generated diluted EPS of CNY 0.29, reflecting modest earnings power relative to its revenue base. The substantial gap between accounting profits and negative operating cash flow raises questions about the sustainability of current earnings quality. The company's capital allocation appears heavily weighted toward project development, as evidenced by the high capital expenditure relative to net income. This investment intensity is characteristic of EPC firms but requires careful monitoring for returns realization.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 6.14 billion, providing a substantial buffer against operational volatility. Total debt of CNY 2.00 billion results in a conservative debt-to-equity profile, though the negative operating cash flow warrants attention to debt service capacity. The significant cash balance may be earmarked for specific project requirements or represents retention from project advances, common in EPC contracting arrangements.

Growth Trends And Dividend Policy

Despite the cash flow challenges, the company maintained a dividend distribution of CNY 0.125 per share, indicating management's confidence in its financial stability. The international diversification of projects provides growth opportunities in emerging markets, though this also exposes the company to geopolitical and currency risks. The balance between reinvestment needs and shareholder returns will be critical for sustainable growth given the capital-intensive nature of EPC operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.49 billion, the company trades at a price-to-earnings multiple that reflects market expectations for moderate growth in the engineering sector. The beta of 0.79 suggests lower volatility than the broader market, possibly due to its state-owned enterprise status and project-based revenue streams. Valuation metrics likely incorporate the cyclical nature of construction contracts and the company's specific project pipeline visibility.

Strategic Advantages And Outlook

CAMC Engineering's primary strategic advantage lies in its affiliation with China National Machinery Industry Corporation, providing access to large-scale international projects and government-backed financing. The company's diversified project expertise across multiple infrastructure sectors positions it to capitalize on global development needs. However, the outlook is tempered by the need to improve cash flow generation from operations and effectively manage the timing differences between project expenditures and customer payments that currently strain working capital.

Sources

Company Financial ReportsBloomberg

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