investorscraft@gmail.com

Intrinsic ValueTaier Heavy Industry Co., Ltd. (002347.SZ)

Previous Close$9.49
Intrinsic Value
Upside potential
Previous Close
$9.49

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

Taier Heavy Industry Co., Ltd. operates as a specialized industrial machinery manufacturer focused on the metallurgical equipment sector in China. The company's core revenue model centers on designing, manufacturing, and servicing critical components and machinery used in metal processing and production facilities. Its diverse product portfolio includes industrial universal shafts, gear couplings, shear blades, and specialized equipment like wire rod coil compactors and bar bundling machines. Operating within China's substantial industrial sector, Taier Heavy Industry serves the foundational needs of steel mills and metalworking plants, positioning itself as an essential supplier to heavy industry. The company's market position is characterized by its technical specialization in metallurgical machinery, leveraging its established presence since 2000 to build relationships with industrial clients. While facing competition from both domestic and international machinery manufacturers, Taier maintains relevance through its focused product expertise and comprehensive service offerings that extend beyond initial equipment sales to include spare parts and maintenance support, creating recurring revenue streams within its niche market segment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.07 billion for the period, achieving a net income of CNY 14.59 million, translating to a narrow net profit margin of approximately 1.4%. Operating cash flow was negative at CNY -2.79 million, while capital expenditures totaled CNY -34.4 million, indicating ongoing investment in productive capacity despite challenging cash generation from core operations during this reporting period.

Earnings Power And Capital Efficiency

Taier Heavy Industry demonstrated modest earnings power with diluted EPS of CNY 0.029. The negative operating cash flow relative to positive net income suggests potential working capital pressures or timing differences in receivables. Capital allocation appears focused on maintaining equipment and capabilities, as evidenced by the capital expenditure program exceeding operating cash generation, reflecting the capital-intensive nature of heavy industrial manufacturing.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 411.12 million against total debt of CNY 118.81 million, indicating a strong liquidity position. This substantial cash buffer relative to debt obligations provides financial flexibility and suggests low near-term solvency risk, though the cash position may reflect strategic reserves for operational needs or potential investment opportunities in the capital-intensive machinery sector.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company maintained a dividend distribution of CNY 0.02 per share, indicating a commitment to shareholder returns despite modest profitability. The dividend policy appears sustainable given the strong balance sheet position, though future growth initiatives may require balancing capital allocation between investment opportunities and shareholder distributions in this cyclical industrial segment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.12 billion, the company trades at a significant premium to book value, reflecting market expectations for recovery or growth potential. The beta of 0.326 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable, albeit modest, business prospects within its specialized industrial niche.

Strategic Advantages And Outlook

Taier's strategic position hinges on its specialized expertise in metallurgical equipment, serving essential needs within China's industrial base. The outlook remains tied to domestic industrial investment cycles, with the company's extensive product range and aftermarket services providing stability. Challenges include navigating industrial cyclicality while maintaining technological relevance in a competitive machinery market, with success dependent on operational efficiency improvements and strategic client relationships.

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