investorscraft@gmail.com

Intrinsic ValueWuxi Huadong Heavy Machinery Co., Ltd. (002685.SZ)

Previous Close$6.76
Intrinsic Value
Upside potential
Previous Close
$6.76

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

Wuxi Huadong Heavy Machinery Co., Ltd. operates as a specialized manufacturer of container handling equipment and high-end intelligent machinery within China's industrial sector. The company's core revenue model centers on the research, development, manufacturing, and installation of critical port infrastructure, including quay cranes, rail cranes, and tire cranes essential for container ship operations and yard logistics. Beyond its primary focus, the company has diversified into supplying medium-to-high-end digital control machine tools and industrial robots, while also engaging in processing, e-commerce platform operations, and supply chain services for stainless steel and raw materials. This diversification strategy positions it at the intersection of heavy machinery manufacturing and industrial automation, catering to the modernization needs of Chinese ports and manufacturing facilities. Its market position is inherently linked to domestic infrastructure investment and international trade volumes, making it a niche player in the capital goods industry with a vertically integrated service offering that extends from equipment manufacturing to operational support.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.18 billion, achieving a net income of CNY 123 million. This translates to a net profit margin of approximately 10.4%, indicating reasonable profitability. Operating cash flow was robust at CNY 242.8 million, significantly exceeding net income and suggesting strong cash conversion from its operations. Capital expenditures of CNY 168.7 million reflect ongoing investment in its productive capacity.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.12. The substantial operating cash flow, which is nearly double the net income, highlights efficient management of working capital and strong underlying business performance. The relationship between operating cash flow and capital expenditures indicates the company is generating sufficient internal cash to fund its investments, a positive sign for self-sustained growth.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed, with cash and equivalents of CNY 750.7 million significantly outweighing total debt of CNY 85.9 million. This results in a net cash position, providing a strong liquidity buffer and low financial risk. The modest debt level suggests the company has ample capacity to leverage its balance sheet for future strategic initiatives if required.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, indicating a retention of earnings to fund business operations and growth initiatives. The capital expenditure level relative to its market capitalization suggests a focus on reinvesting for future expansion rather than returning cash to shareholders currently. Growth prospects are tied to demand for port infrastructure and industrial automation within China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.71 billion, the stock trades at a price-to-earnings ratio derived from the provided figures. The negative beta of -0.443 is unusual and may suggest a low correlation with the broader market, potentially reflecting its niche industrial focus and specific domestic drivers. Valuation metrics would be influenced by expectations for China's infrastructure spending cycle.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in port machinery and diversification into high-end intelligent equipment, catering to China's industrial upgrade. Its net cash position provides financial flexibility to navigate economic cycles. The outlook is intrinsically linked to domestic capital expenditure trends in logistics and manufacturing automation, with its vertically integrated model potentially offering competitive resilience. Success will depend on securing contracts in a competitive heavy machinery landscape.

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