investorscraft@gmail.com

Intrinsic ValueSichuan Crun Co., Ltd (002272.SZ)

Previous Close$14.71
Intrinsic Value
Upside potential
Previous Close
$14.71

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

Sichuan Crun Co., Ltd operates as a specialized manufacturer of energy-saving and environmental protection power equipment within China's industrial machinery sector. The company's core revenue model centers on designing, producing, and selling integrated hydraulic lubrication fluid systems, which include hydraulic equipment, lubrication systems, cooling apparatus, cylinder products, and service control equipment. This positions Sichuan Crun as a critical supplier to capital-intensive industries where equipment reliability and energy efficiency are paramount, serving sectors such as wind power, nuclear power, and oil and gas. The company's market position is built on its technical expertise in fluid power systems, which are essential components for large-scale industrial and energy infrastructure. Operating since 1992 and headquartered in Chengdu, the company has established itself as a domestic player in China's broader push toward industrial modernization and environmental sustainability. Its focus on energy-saving solutions aligns with national policy priorities, potentially providing tailwinds in key client sectors like renewable energy, though it operates in a competitive landscape with both domestic and international machinery manufacturers.

Revenue Profitability And Efficiency

For the fiscal year, Sichuan Crun reported revenue of approximately CNY 1.60 billion but experienced a net loss of CNY 115.7 million, resulting in a diluted EPS of -CNY 0.24. The company's operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY 130.1 million. This cash outflow, combined with capital expenditures of CNY 41.5 million, indicates potential strain on its core business operations and working capital management during the period.

Earnings Power And Capital Efficiency

The company's earnings power was significantly constrained in the reporting period, with the net loss reflecting margin pressures or potential operational challenges. The negative operating cash flow further underscores difficulties in converting revenue into cash, suggesting potential issues with profitability or working capital intensity. Capital expenditures remained at a moderate level relative to revenue, indicating ongoing but measured investment in maintaining or upgrading productive capacity.

Balance Sheet And Financial Health

Sichuan Crun maintained a cash position of CNY 304.3 million against total debt of CNY 535.5 million, indicating a leveraged balance sheet. The company's financial health requires careful monitoring given the negative cash flow from operations and the debt level. The liquidity position provides some buffer, but sustained operational cash outflows could pressure the company's ability to service obligations or fund future growth independently.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend payment of CNY 0.05 per share, which may signal management's confidence in a future recovery or a commitment to shareholder returns. The current financial performance suggests a period of contraction or challenge rather than growth. The sustainability of the dividend policy in the context of negative earnings and cash flow warrants attention from a long-term perspective.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.30 billion, the market valuation appears to factor in expectations beyond the current year's weak financial results. The exceptionally low beta of 0.042 suggests the stock has demonstrated very low correlation with broader market movements, which may reflect its specific niche or unique investor perception. The valuation implies investors may be anticipating a recovery or assigning value to the company's strategic position in energy-saving equipment.

Strategic Advantages And Outlook

Sichuan Crun's strategic advantage lies in its specialization in energy-saving power equipment, aligning with China's environmental goals. Its long-standing presence since 1992 provides established industry relationships, particularly in wind and nuclear power sectors. The outlook depends on improving operational profitability and cash generation. Success will likely hinge on capitalizing on demand from China's renewable energy expansion while managing cost structures to return to sustainable profitability.

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