investorscraft@gmail.com

Intrinsic ValueTianjin Saixiang Technology Co.,Ltd (002337.SZ)

Previous Close$6.69
Intrinsic Value
Upside potential
Previous Close
$6.69

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

Tianjin Saixiang Technology operates as a specialized industrial equipment manufacturer focused on the radial tire production sector. The company's core revenue model centers on designing, developing, and manufacturing sophisticated machinery systems for tire manufacturers, positioning it within the industrial automation and manufacturing solutions space. Its product portfolio extends beyond tire equipment to include comprehensive machining systems for the robotics industry, encompassing surface polishing, casting machining, welding, painting, and assembly line automation. This diversification demonstrates the company's technical capabilities in industrial process automation across multiple manufacturing domains. Saixiang Technology maintains an international market presence, exporting its specialized equipment to developed industrial markets including France, the United States, Germany, Japan, and India, indicating competitive product quality and global acceptance. The company's established history since 1989 provides a foundation of industry experience and technical expertise in serving industrial clients with complex manufacturing requirements. Its positioning as a solutions provider for both tire manufacturing and broader industrial automation suggests a strategic focus on high-value, specialized equipment rather than commoditized industrial products.

Revenue Profitability And Efficiency

The company reported revenue of CNY 759.4 million for the period, achieving net income of CNY 39.8 million, translating to a net profit margin of approximately 5.2%. However, operational efficiency appears challenged as evidenced by negative operating cash flow of CNY -180.7 million, which significantly contrasts with the reported profitability. This divergence between accounting profitability and cash generation warrants careful analysis of working capital management and revenue recognition practices within the equipment manufacturing cycle.

Earnings Power And Capital Efficiency

Saixiang Technology demonstrated modest earnings power with diluted EPS of CNY 0.0686, reflecting the capital-intensive nature of its industrial equipment business. The company maintained relatively low capital expenditures of CNY -1.0 million, suggesting either efficient utilization of existing production capacity or potentially constrained investment in future growth initiatives. The negative operating cash flow raises questions about the sustainability of current earnings levels and the company's ability to fund operations internally.

Balance Sheet And Financial Health

The balance sheet shows substantial cash reserves of CNY 522.0 million against minimal total debt of CNY 23.2 million, indicating a strong liquidity position with a conservative financial structure. This cash-heavy balance sheet provides significant financial flexibility and risk mitigation capacity, though the negative operating cash flow may pressure these reserves if sustained. The low debt level suggests limited financial leverage risk and capacity for strategic investments if operational cash generation improves.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.021 per share, representing a payout from current earnings while preserving capital for operational needs. The international export orientation to multiple developed markets provides growth diversification, though specific revenue growth trends require longer-term historical context for proper assessment. The balance between shareholder returns and reinvestment needs appears carefully managed given the company's current operational cash flow challenges.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.55 billion, the company trades at a premium to its reported financial metrics, reflecting market expectations for future growth or potential operational improvements. The low beta of 0.245 suggests the stock exhibits lower volatility than the broader market, possibly indicating perceived stability or limited analyst coverage. Valuation multiples must be considered in the context of the company's current cash flow challenges versus its strong balance sheet position.

Strategic Advantages And Outlook

Saixiang Technology's primary strategic advantages include its specialized technical expertise in tire manufacturing equipment, diversified industrial automation capabilities, and established international customer relationships. The outlook depends on resolving the operational cash flow challenges while leveraging its strong balance sheet to capitalize on industrial automation trends. Success will require improving working capital efficiency and potentially reallocating cash reserves toward growth initiatives that can generate sustainable cash returns.

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