investorscraft@gmail.com

Intrinsic ValueHarbin Boshi Automation Co., Ltd. (002698.SZ)

Previous Close$16.45
Intrinsic Value
Upside potential
Previous Close
$16.45

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

Harbin Boshi Automation operates as a specialized industrial automation equipment provider, focusing on the research, development, and sale of automated packaging and palletizing systems. The company serves diverse industrial sectors including chemical, rubber, smelting, feed, pharmaceutical, building materials, and tobacco industries with comprehensive solutions. Its product portfolio encompasses industrial robots, specialized smelting equipment, intelligent weighing systems, and complete conveyor testing apparatus, positioning it as an integrated automation partner rather than merely a equipment supplier. With established export operations spanning approximately ten countries across Europe, Asia, the United States, and Africa, the company has developed international recognition for its industrial automation capabilities. This global footprint complements its strong domestic presence in China's rapidly industrializing economy, where demand for automation continues to grow across multiple manufacturing sectors. The company's focus on energy-saving and environmental protection equipment aligns with China's industrial modernization priorities, creating additional growth avenues within the domestic market while enhancing its competitive positioning.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with revenue of CNY 2.86 billion and net income of CNY 524 million, translating to a healthy net margin of approximately 18.3%. Operating cash flow generation was robust at CNY 644 million, significantly exceeding capital expenditures of CNY 101 million, indicating strong operational efficiency. This cash flow performance supports the company's ability to fund ongoing operations while maintaining financial flexibility for strategic investments in research and development.

Earnings Power And Capital Efficiency

Harbin Boshi Automation exhibited strong earnings power with diluted EPS of CNY 0.51, reflecting effective capital allocation across its automation equipment portfolio. The substantial operating cash flow relative to capital expenditures suggests efficient deployment of resources toward value-creating activities. The company's focus on high-margin automation solutions appears to be yielding favorable returns on invested capital, though specific return metrics would require additional financial detail for comprehensive assessment.

Balance Sheet And Financial Health

The company maintains a moderate financial structure with total debt of CNY 485 million against cash and equivalents of CNY 56 million. While debt levels exceed immediate liquidity, the strong operating cash flow generation provides capacity to service obligations. The balance sheet appears adequately positioned to support ongoing operations, though the relationship between debt levels and equity would benefit from additional context regarding total assets and shareholder equity.

Growth Trends And Dividend Policy

Harbin Boshi Automation demonstrates a balanced approach to capital returns, distributing a dividend of CNY 0.25 per share while maintaining resources for business development. The company's international expansion into multiple global markets suggests a growth-oriented strategy beyond domestic operations. The combination of dividend payments and continued market expansion indicates a focus on both shareholder returns and long-term value creation through geographic and product diversification.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.9 billion, the company trades at a P/E ratio of roughly 32 times trailing earnings, reflecting market expectations for continued growth in the industrial automation sector. The beta of 0.432 suggests lower volatility compared to the broader market, potentially indicating perceived stability in its business model. Valuation multiples appear to incorporate expectations for sustained demand in China's industrial modernization and automation adoption trends.

Strategic Advantages And Outlook

The company's strategic position benefits from its specialized expertise in industrial automation systems and established presence across multiple industrial sectors. Its international footprint provides diversification benefits while exposing it to global automation trends. The focus on energy-saving and environmental protection equipment aligns with regulatory trends, potentially creating additional growth opportunities. Continued industrial automation adoption in China and targeted international markets supports a favorable medium-term outlook for the business.

Sources

Company financial reportsMarket data

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