investorscraft@gmail.com

Intrinsic ValueJiangsu Tongrun Equipment Technology Co.,Ltd (002150.SZ)

Previous Close$24.09
Intrinsic Value
Upside potential
Previous Close
$24.09

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

Jiangsu Tongrun Equipment Technology operates as a specialized manufacturer in China's industrial equipment sector, generating revenue through the production and sale of metal tool cabinets, precision sheet metal parts, and electrical control systems. The company serves diverse industrial markets with products including photo-voltaic inverters, high and low voltage circuit breakers, and complete switchgear solutions, positioning itself as an integrated equipment technology provider. With an established export network spanning approximately 140 countries, Tongrun has developed global market access while maintaining its manufacturing base in Changshu, China. The company's evolution from office furniture to industrial equipment reflects its strategic pivot toward higher-value technical products, leveraging metalworking expertise across multiple industrial applications. This diversification across energy infrastructure, electrical distribution, and agricultural equipment sectors provides revenue stability while exposing the company to various industrial cycles. Tongrun's market position benefits from China's manufacturing ecosystem and growing demand for electrical infrastructure components, though it operates in a competitive landscape requiring continuous technological adaptation.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.37 billion with net income of CNY 217 million, indicating a net margin of approximately 6.4%. Operating cash flow generation of CNY 239 million demonstrates reasonable conversion of earnings to cash, though capital expenditures of CNY 97 million reflect ongoing investment in production capabilities. The financial performance suggests moderate profitability within the competitive industrial manufacturing sector, with efficiency metrics typical for capital-intensive equipment producers.

Earnings Power And Capital Efficiency

Tongrun's diluted EPS of CNY 0.61 reflects its earnings capacity relative to the current share base. The company maintains a capital structure that supports its manufacturing operations, with cash flow from operations sufficiently covering capital investment requirements. The balance between operational cash generation and reinvestment needs indicates sustainable capital allocation for maintaining production capacity and supporting business development initiatives.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 1.10 billion against total debt of CNY 948 million. This conservative balance sheet structure provides financial flexibility, with cash reserves substantially covering short-term obligations. The debt level appears manageable given the company's cash generation capacity, supporting ongoing operations while providing buffer against industry cyclicality.

Growth Trends And Dividend Policy

Tongrun demonstrates commitment to shareholder returns through a dividend per share of CNY 0.10, representing a payout ratio consistent with its earnings level. The company's international reach across 140 countries provides growth avenues beyond domestic markets, though specific historical growth rates are not provided. The dividend policy appears balanced between returning capital to shareholders and retaining earnings for business development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.67 billion, the company trades at a P/E ratio around 26x based on current earnings. The beta of 1.70 indicates higher volatility than the broader market, reflecting investor perception of elevated risk relative to market benchmarks. This valuation multiple suggests market expectations for future growth potential in its equipment technology segments.

Strategic Advantages And Outlook

Tongrun's strategic advantages include its established manufacturing expertise, diversified product portfolio, and extensive international distribution network. The company's transition from office furniture to industrial equipment demonstrates adaptability to market opportunities. Future prospects will depend on execution in competitive global markets, technological innovation in electrical equipment, and effective management of operational costs amid industrial sector dynamics.

Sources

Company filingsMarket data

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