investorscraft@gmail.com

Intrinsic ValueWeihai Huadong Automation Co., Ltd (002248.SZ)

Previous Close$11.82
Intrinsic Value
Upside potential
Previous Close
$11.82

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

Weihai Huadong Automation operates as a specialized industrial machinery manufacturer focused on China's advanced manufacturing sector. The company generates revenue through the development, production, and sale of CNC systems, machine tools, and industrial automation components. Its product portfolio encompasses cylindrical grinding machines, universal radial milling machines, dynamic and static pressure spindles, and various functional accessories that serve metalworking and precision engineering applications. Within China's competitive industrial machinery landscape, the company maintains a niche position by offering integrated automation solutions rather than standalone products. This integrated approach allows Huadong Automation to capture value across the manufacturing value chain while serving diverse industrial clients requiring precision machining capabilities. The company's market positioning reflects a focus on mid-tier industrial customers seeking reliable automation equipment without premium international brand pricing. This strategic positioning enables the firm to compete effectively in regional markets while maintaining technical specialization in CNC technology and industrial automation systems.

Revenue Profitability And Efficiency

The company reported revenue of CNY 334 million with modest net income of CNY 8.5 million, indicating thin operating margins in a competitive machinery market. Operating cash flow of CNY 77.1 million significantly exceeded net income, suggesting reasonable cash conversion efficiency. Capital expenditures were minimal at CNY 2.3 million, reflecting a mature operational phase with limited expansionary investment. The disparity between operating cash flow and net income warrants further investigation into working capital management and non-cash charges affecting profitability.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.03 reflects constrained earnings power relative to the company's asset base. The substantial operating cash flow generation compared to modest net income indicates potential for improved capital allocation. The minimal capital expenditure program suggests the business is operating well below its reinvestment capacity, which may indicate either market saturation or conservative financial management. Return metrics appear subdued given the company's specialized industrial positioning.

Balance Sheet And Financial Health

The balance sheet shows CNY 69.5 million in cash against CNY 86.1 million in total debt, indicating a moderate net debt position. The debt level appears manageable given the company's cash generation capacity, though the limited cash buffer warrants monitoring. The capital structure suggests conservative financing with no apparent liquidity constraints. The absence of significant capital expenditures supports financial stability in the near term.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings for operational needs or potential reinvestment. The minimal capital expenditure and modest revenue base suggest a mature company in a stable but competitive market phase. Growth initiatives appear limited based on current investment levels, with the business focusing on operational efficiency rather than expansion. The retention policy aligns with the company's apparent focus on maintaining financial flexibility.

Valuation And Market Expectations

With a market capitalization of CNY 3.41 billion, the company trades at approximately 10.2 times revenue, a premium multiple that may reflect expectations of automation sector growth in China. The beta of 0.257 indicates low volatility relative to the broader market, suggesting investors perceive the business as defensive. The valuation appears to incorporate expectations beyond current financial performance, potentially anticipating industry tailwinds from China's manufacturing automation trends.

Strategic Advantages And Outlook

The company's strategic position within China's industrial automation sector provides exposure to manufacturing modernization trends. Its integrated product portfolio offers cross-selling opportunities, though competitive pressures may limit margin expansion. The outlook depends on China's industrial investment cycle and adoption rates of automation technology. The company's niche specialization provides some insulation from broader industrial cycles, but scale limitations remain a challenge relative to larger competitors in the automation equipment market.

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