investorscraft@gmail.com

Intrinsic ValueEstun Automation Co., Ltd (002747.SZ)

Previous Close$23.58
Intrinsic Value
Upside potential
Previous Close
$23.58

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

Estun Automation operates as a prominent Chinese manufacturer specializing in intelligent equipment control systems and industrial automation solutions. The company's core revenue model centers on designing, producing, and selling comprehensive automation products, including CNC systems for various machinery like press brakes and hydraulic presses, electro-hydraulic servo systems, and advanced motion control components. Its diverse portfolio extends to industrial robots, such as six-axis articulated and SCARA models, and integrated smart manufacturing systems tailored for automotive, appliance, and construction machinery sectors. Within China's industrials landscape, Estun has established a significant position by offering vertically integrated solutions that bridge critical automation technologies. The firm competes by providing essential components that enhance manufacturing efficiency and precision, positioning itself as a domestic supplier with broad industrial applicability. This strategic focus on core automation technologies allows Estun to serve multiple high-growth industrial segments while maintaining technological relevance across evolving smart manufacturing trends.

Revenue Profitability And Efficiency

For FY 2024, Estun Automation reported revenue of approximately CNY 4.01 billion while recording a net loss of CNY 810 million. The company's operational efficiency faced challenges, as evidenced by negative operating cash flow of CNY 73.6 million. Capital expenditures remained substantial at CNY 342.6 million, indicating continued investment in production capacity and technological capabilities despite current profitability pressures.

Earnings Power And Capital Efficiency

The company's earnings power was constrained during the period, with diluted EPS of -CNY 0.93 reflecting the net loss position. Capital efficiency metrics were impacted by the combination of negative cash flow generation and significant ongoing investments in fixed assets. The substantial capital expenditure relative to operating cash flow suggests a strategic prioritization of long-term capacity over short-term profitability.

Balance Sheet And Financial Health

Estun maintained a cash position of CNY 1.20 billion against total debt of CNY 3.26 billion, indicating a leveraged financial structure. The debt-to-equity ratio appears elevated, though the available liquidity provides some operational flexibility. The balance sheet reflects the capital-intensive nature of the automation equipment manufacturing industry and the company's growth financing requirements.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend distribution of CNY 0.06 per share, suggesting management's commitment to shareholder returns. The growth trajectory appears transitional, with significant investments potentially positioning the company for future market expansion. The dividend yield must be evaluated in context of the current earnings environment and capital allocation priorities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 21.68 billion, the market appears to be pricing in recovery prospects beyond current financial results. The beta of 0.955 indicates stock volatility slightly below market average, suggesting moderate risk perception. Valuation multiples cannot be meaningfully calculated given the negative earnings, implying market expectations of future profitability improvement.

Strategic Advantages And Outlook

Estun's strategic advantage lies in its comprehensive product portfolio addressing multiple automation segments within China's industrial modernization trend. The company's focus on indigenous automation technology development positions it to benefit from domestic manufacturing upgrades. The outlook depends on successful execution of current investments and recovery in demand cycles across its served industrial end-markets, particularly automotive and machinery sectors.

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