investorscraft@gmail.com

Intrinsic ValueFengxing Co., Ltd. (002760.SZ)

Previous Close$23.72
Intrinsic Value
Upside potential
Previous Close
$23.72

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

Fengxing Co., Ltd. operates as a specialized manufacturer of metal casting wear-resistant materials, serving critical industrial sectors including metallurgical mining, building materials, cement production, and thermal power generation. The company's core revenue model is based on the research, development, production, and sale of high-wear components under its established Phoenix brand. Its comprehensive product portfolio encompasses grinding mediums, resistant steel products, mill liners, and various crushers, which are essential for heavy industrial processes involving material reduction and processing. Fengxing has cultivated a distinct market position by focusing on durability and performance in demanding applications, supplying products that enhance operational efficiency and reduce downtime for its industrial clientele. The company's international export activities to markets such as Australia, the Philippines, and the United States demonstrate its capability to compete beyond domestic boundaries, though it remains primarily focused on the Chinese industrial landscape. This strategic focus on niche, high-value wear components within the broader industrial supply chain allows Fengxing to maintain relevance despite cyclical pressures in its end markets.

Revenue Profitability And Efficiency

For FY 2024, Fengxing reported revenue of approximately CNY 588 million but experienced a net loss of CNY 60.8 million, resulting in a diluted EPS of -CNY 0.57. The company maintained positive operating cash flow of CNY 44.8 million, which provided a crucial buffer against the reported net loss. Capital expenditures of CNY 21.5 million indicate ongoing investment in maintaining or upgrading production capabilities, though at a level significantly lower than operating cash generation, suggesting a degree of operational cash efficiency despite profitability challenges.

Earnings Power And Capital Efficiency

The negative net income and EPS reflect significant pressure on the company's current earnings power. The positive operating cash flow, however, suggests that the accounting loss may be influenced by non-cash items. The relationship between operating cash flow and capital expenditures indicates that the company's core operations are generating sufficient cash to fund its essential investments, a key metric of capital efficiency in a capital-intensive manufacturing business, even during a period of bottom-line weakness.

Balance Sheet And Financial Health

Fengxing maintains a robust liquidity position with cash and equivalents of CNY 326 million, substantially exceeding its total debt of approximately CNY 40.2 million. This results in a strong net cash position, providing significant financial flexibility and a cushion against operational headwinds. The low debt level relative to cash reserves indicates a conservative balance sheet structure, which is a key strength for navigating the current challenging profitability environment.

Growth Trends And Dividend Policy

The company's financial performance in FY 2024 indicates a contraction, moving from profitability to a net loss. Despite this, the board approved a dividend of CNY 0.1 per share, signaling a commitment to shareholder returns, likely supported by the strong cash position. The dividend payout against a backdrop of negative earnings highlights the management's confidence in the company's liquidity and medium-term cash generation capabilities, though sustainability depends on a return to profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.18 billion, the market is valuing the company at a significant premium to its annual revenue, implying expectations of a future recovery or growth potential. The negative beta of -0.441 suggests the stock's price movements have historically been inversely correlated with the broader market, which is unusual and may reflect its niche industrial focus and specific risk factors perceived by investors.

Strategic Advantages And Outlook

Fengxing's strategic advantages lie in its specialized product expertise, established brand, and diverse industrial customer base. The outlook is challenged by the recent net loss, but the strong balance sheet provides a foundation for recovery. Success will depend on improving operational efficiency, managing costs, and leveraging its export market presence to offset domestic cyclicality. The company's long-standing presence since 1997 provides experience in navigating industry cycles.

Sources

Company Annual ReportShenzhen 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