investorscraft@gmail.com

Intrinsic ValueJiangsu Yawei Machine Tool Co., Ltd. (002559.SZ)

Previous Close$10.56
Intrinsic Value
Upside potential
Previous Close
$10.56

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

Jiangsu Yawei Machine Tool Co., Ltd. operates as a specialized manufacturer in China's industrial machinery sector, focusing on advanced metal forming equipment. The company generates revenue through the design, production, and sale of CNC turret punching machines, press brakes, and laser cutting systems, serving diverse industrial clients in sheet metal processing, electrical equipment, and elevator manufacturing. Its business model integrates equipment manufacturing with automation solutions, including flexible manufacturing cells and robotic systems, positioning it within the capital goods segment of the industrials sector. Yawei maintains a established presence in both domestic and international markets, leveraging its long-standing industry experience since its 1956 founding to cater to industrial modernization demands. The company's market position is characterized by its specialization in mid-to-high-end sheet metal processing machinery, competing in a fragmented but technologically evolving landscape where automation and precision are key differentiators for industrial customers seeking productivity enhancements.

Revenue Profitability And Efficiency

For FY 2024, Yawei reported revenue of CNY 2.06 billion with net income of CNY 75 million, resulting in a net profit margin of approximately 3.6%. The company generated positive operating cash flow of CNY 97.9 million, though this was substantially offset by significant capital expenditures of CNY 200 million, indicating ongoing investment in production capacity and technological upgrades. This capital intensity reflects the nature of its manufacturing operations and strategic focus on expanding its automated equipment offerings.

Earnings Power And Capital Efficiency

Yawei's diluted earnings per share stood at CNY 0.14 for the period, demonstrating modest earnings generation relative to its asset base. The substantial capital expenditure program, which exceeded operating cash flow, suggests the company is prioritizing long-term capacity expansion over immediate capital returns. This investment strategy aligns with the capital-intensive requirements of advanced machinery manufacturing and indicates management's focus on positioning for future growth in industrial automation markets.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 803 million against total debt of CNY 645 million, providing adequate coverage and financial flexibility. This conservative balance sheet structure, with moderate leverage, supports ongoing operational requirements and strategic investments. The cash position represents a significant buffer for navigating industry cycles and funding the company's substantial capital expenditure program without excessive reliance on external financing.

Growth Trends And Dividend Policy

Yawei demonstrates a commitment to shareholder returns through its dividend distribution of CNY 0.075 per share, representing a payout from current earnings. The company's growth trajectory appears focused on capacity expansion and technological advancement, as evidenced by the substantial capital investment program. This balanced approach suggests management is pursuing both operational growth and returning capital to shareholders, though the primary emphasis appears to be on strengthening the company's competitive positioning in industrial automation equipment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.84 billion, the company trades at a price-to-earnings multiple that reflects market expectations for moderate growth in the industrial machinery sector. The beta of 0.356 indicates lower volatility compared to the broader market, suggesting investors perceive the company as relatively stable within its industrial niche. This valuation incorporates expectations for continued development in China's manufacturing automation sector and Yawei's established position within it.

Strategic Advantages And Outlook

Yawei's strategic position benefits from its long-standing industry presence and specialized expertise in metal forming machinery. The company's focus on smart and automated products aligns with broader industrial trends toward digitalization and efficiency. The outlook depends on continued demand from key customer industries and successful execution of its technology upgrade strategy. Competitive pressures and cyclical demand in capital goods represent ongoing challenges that management must navigate through operational efficiency and product innovation.

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