investorscraft@gmail.com

Intrinsic ValueMesnac Co., Ltd. (002073.SZ)

Previous Close$8.28
Intrinsic Value
Upside potential
Previous Close
$8.28

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

Mesnac Co., Ltd. operates as a specialized technology provider within the global rubber and tire manufacturing industry, focusing on the research, development, and integration of advanced information equipment and software applications. The company's core revenue model is built on supplying comprehensive, automated production line solutions, including mixing systems, tire building machinery, testing equipment, and proprietary manufacturing execution systems (MES). This positions Mesnac as a critical enabler of industrial automation and smart manufacturing for tire producers seeking efficiency and quality control. Operating from its base in Qingdao, China, the company serves a global clientele, embedding itself deeply into the capital expenditure cycles of tire manufacturers. Its market position is that of a niche specialist, providing the essential machinery and digital backbone required for modern, high-volume tire production. The breadth of its portfolio—spanning from raw material handling to final inspection and recycling—creates a one-stop-shop value proposition, fostering long-term customer relationships and recurring revenue from after-sales services and software upgrades. This integrated approach differentiates Mesnac from generic machinery suppliers and aligns with the industry's ongoing shift towards Industry 4.0 and data-driven manufacturing processes.

Revenue Profitability And Efficiency

For the fiscal year, Mesnac reported robust revenue of CNY 7.18 billion, demonstrating significant scale within its industrial niche. The company translated this top-line performance into a net income of CNY 506 million, indicating a healthy net profit margin. Operational efficiency is further evidenced by strong cash generation, with operating cash flow reaching CNY 916 million, substantially covering capital expenditures and supporting the company's financial flexibility for continued investment in research and development.

Earnings Power And Capital Efficiency

Mesnac exhibits solid earnings power, with diluted earnings per share of CNY 0.51. The company's capital allocation appears disciplined, as capital expenditures of CNY 297 million were focused and well-supported by internally generated cash. This balance between investing for growth and maintaining profitability suggests a mature and efficient operational model, where investments are targeted towards sustaining its technological edge in the automated machinery sector.

Balance Sheet And Financial Health

The company maintains a strong balance sheet characterized by a substantial cash and equivalents position of CNY 3.62 billion. This provides a significant liquidity buffer against its total debt of CNY 1.47 billion. The conservative financial structure, with ample cash reserves relative to obligations, indicates low financial risk and substantial capacity to weather industry downturns or pursue strategic opportunities without relying heavily on external financing.

Growth Trends And Dividend Policy

Mesnac demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.1. This dividend policy, coupled with its strong cash flow generation, suggests a balanced approach to capital allocation that rewards investors while retaining sufficient earnings for reinvestment. The company's growth is intrinsically linked to global capital investment cycles in the tire manufacturing industry and the adoption of automation technologies.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.90 billion, the market valuation reflects the company's established position and profitability. A beta of 0.621 indicates that the stock has historically been less volatile than the broader market, which may appeal to investors seeking exposure to the industrial machinery sector with a moderate risk profile. The valuation incorporates expectations for steady performance tied to the industrial capital goods cycle.

Strategic Advantages And Outlook

Mesnac's strategic advantage lies in its deep vertical integration and specialization within the tire production ecosystem. Its comprehensive suite of equipment and software solutions creates high switching costs for customers. The outlook is tied to the global automotive industry's health and the ongoing trend toward manufacturing automation and digitalization, areas where Mesnac's expertise positions it to capture demand from manufacturers upgrading their facilities for efficiency and data integration.

Sources

Company Annual ReportShenzhen 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