investorscraft@gmail.com

Intrinsic ValueGuangzhou Tech-Long Packaging Machinery Co.,Ltd. (002209.SZ)

Previous Close$15.67
Intrinsic Value
Upside potential
Previous Close
$15.67

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

Guangzhou Tech-Long Packaging Machinery operates as a specialized industrial machinery manufacturer focused on comprehensive beverage packaging solutions. The company's core revenue model centers on designing, developing, and selling integrated packaging systems, including water treatment equipment, blow molding machines, filling machines, and complete blowing-filling-capping monoblock units. Its product portfolio extends to labeling machinery, conveying systems, industrial automation solutions, and proprietary software, creating a vertically integrated offering for beverage producers. Operating within China's expansive industrial machinery sector, Tech-Long serves both domestic and international markets, positioning itself as a solutions provider rather than merely an equipment manufacturer. The company leverages its 1998 founding heritage to establish long-term client relationships through technical expertise and after-sales support. Its market position reflects a niche specialization in beverage packaging automation, competing through technological customization and complete production line integration capabilities rather than pure scale. This strategic focus allows Tech-Long to address specific client needs in water, soft drinks, and liquid food packaging segments with tailored automation solutions.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.52 billion with net income of CNY 69.8 million, translating to a net margin of 4.6%. Operating cash flow generation was robust at CNY 168 million, significantly exceeding net income and indicating healthy cash conversion. Capital expenditures of CNY 57 million suggest moderate reinvestment in productive capacity, maintaining a balanced approach to growth and capital preservation.

Earnings Power And Capital Efficiency

The company demonstrated moderate earnings power with diluted EPS of CNY 0.35. Operating cash flow substantially exceeded net income, reflecting strong underlying business cash generation. The capital expenditure level relative to operating cash flow indicates a capital-light model with efficient reinvestment requirements, supporting sustainable organic growth without excessive capital intensity.

Balance Sheet And Financial Health

Tech-Long maintains a conservative financial structure with cash and equivalents of CNY 555.7 million significantly exceeding total debt of CNY 131.4 million, resulting in a net cash position. This strong liquidity profile provides substantial financial flexibility and risk buffer. The minimal leverage indicates a low-risk balance sheet capable of weathering industry cycles while funding strategic initiatives internally.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.052. The dividend payout appears sustainable given the strong cash position and moderate payout ratio. Growth trends will depend on capital allocation between reinvestment in business expansion and returning capital to shareholders, with current metrics suggesting capacity for both objectives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.09 billion, the company trades at a price-to-earnings multiple reflective of its industrial machinery sector positioning. The beta of 0.816 indicates lower volatility than the broader market, suggesting investor perception of stable business fundamentals. Valuation metrics appear to incorporate expectations for steady rather than explosive growth in the packaging machinery segment.

Strategic Advantages And Outlook

Tech-Long's strategic advantages stem from its integrated solution approach and technical specialization in beverage packaging. The outlook depends on execution in expanding international presence and leveraging automation trends. The company's strong balance sheet provides strategic optionality for organic investment or selective acquisitions to enhance technological capabilities and market reach in the evolving packaging machinery landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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