investorscraft@gmail.com

Intrinsic ValueShandong Mining Machinery Group Co., Ltd (002526.SZ)

Previous Close$3.81
Intrinsic Value
Upside potential
Previous Close
$3.81

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

Shandong Mining Machinery Group operates as a diversified industrial machinery manufacturer with a core focus on China's mining sector. The company generates revenue through the design, production, and sale of specialized equipment for coal mining operations, including hydraulic support systems, belt conveyors, and coal washing machinery. This established business is complemented by diversification into industrial automation solutions for post-press packaging and advanced manufacturing technologies such as 3D printing and workshop logistics systems. A notable strategic expansion includes the development of unmanned aviation systems, encompassing UAVs, turbojet engines, and aero engines, representing a technological pivot beyond traditional heavy machinery. Founded in 1955 and based in Weifang, the company leverages its long-standing industrial presence to serve domestic infrastructure and resource extraction markets. Its market position is that of a specialized domestic supplier, deeply embedded in the Chinese industrial supply chain, with a product portfolio that balances mature mining equipment with emerging high-tech ventures in robotics and aviation.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.38 billion, achieving a net income of CNY 113.4 million. This translates to a net profit margin of approximately 4.8%, indicating moderate profitability within the capital-intensive machinery sector. Operating cash flow was positive at CNY 182.9 million, providing a foundation for ongoing operations and strategic investments. Capital expenditures of CNY 196.5 million suggest the company is actively investing in maintaining and potentially expanding its production capacity.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.064, reflecting its earnings power on a per-share basis. The generation of positive operating cash flow, which exceeded net income, points to reasonable quality of earnings. The level of capital expenditures, which was slightly higher than operating cash flow, indicates a business that requires continuous reinvestment to sustain its asset base and technological capabilities, which is typical for a manufacturing enterprise.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 655.9 million against total debt of CNY 304.3 million, resulting in a net cash position. This conservative financial structure suggests a low risk of financial distress and provides a buffer against industry cyclicality. The company's liquidity appears adequate, supporting its operational needs and capacity for strategic initiatives without relying heavily on external financing.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.01. The dividend, while modest, signifies a commitment to returning capital to shareholders. Future growth is likely tied to the demand cycles within the Chinese mining industry and the commercial success of its diversification efforts into unmanned aviation and industrial automation, which represent newer growth vectors beyond its traditional core markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.69 billion, the market valuation implies certain expectations for future performance. A beta of 0.433 suggests the stock has historically exhibited lower volatility than the broader market, which may reflect its niche industrial focus and domestic orientation. The valuation incorporates perceptions of both the stability of its mining equipment business and the potential upside from its technological diversification.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence in the Chinese industrial landscape and a diversified product portfolio that spans from essential mining machinery to advanced technology systems. The outlook is contingent on domestic industrial policy, commodity prices affecting mining investment, and the execution of its diversification strategy. Success in commercializing its UAV and automation technologies could provide new growth engines, while its core business remains susceptible to cycles in the capital expenditure of the mining industry.

Sources

Company FinancialsShenzhen Stock Exchange

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