investorscraft@gmail.com

Intrinsic ValueYorhe Fluid Intelligent Control Co., Ltd. (002795.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

Yorhe Fluid Intelligent Control Co., Ltd. operates as a specialized manufacturer within the industrial machinery sector, focusing on the design, development, and production of brass fluid control components. The company's core revenue model is derived from the sale of a diverse portfolio of valves and fittings, including ball valves for gas and water applications, thermostatic mixing valves, safety valves, and various brass fittings. These products are essential for plumbing, heating, and gas systems, positioning Yorhe within the broader industrial supply chain for construction and infrastructure. The company serves markets requiring precise fluid management, leveraging its manufacturing base in Taizhou, China, a known hub for hardware production. Its market position is that of a niche supplier, competing on the basis of product specialization and cost-effectiveness in the competitive global market for fluid control solutions. The breadth of its product line, from basic bibcocks to more complex thermostatic valves, allows it to address multiple customer segments, though it operates in a highly fragmented and price-sensitive industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 823.2 million but experienced significant financial strain, with a net loss of CNY -297.3 million. This substantial loss, translating to a diluted EPS of -CNY 0.68, indicates severe profitability challenges. Operational efficiency was also under pressure, as evidenced by negative operating cash flow of CNY -50.7 million, suggesting that core business activities were not generating sufficient cash to sustain operations during this period.

Earnings Power And Capital Efficiency

The company's earnings power was severely diminished in the latest period, with the net loss reflecting potential issues with pricing, cost control, or market demand. Capital expenditure was significant at CNY -115.9 million, indicating ongoing investment in productive capacity. However, the combination of negative earnings and cash flow raises questions about the near-term return on this invested capital and the overall efficiency of its asset base.

Balance Sheet And Financial Health

Yorhe's balance sheet shows a cash position of CNY 209.4 million against total debt of CNY 327.7 million. This debt-to-cash ratio indicates a leveraged position that may constrain financial flexibility. The negative cash flows from operations and investing activities during the year would have further pressured its liquidity, potentially elevating near-term financial risk and requiring careful management of working capital and funding sources.

Growth Trends And Dividend Policy

The reported financial results point to a period of contraction rather than growth, with the net loss representing a significant reversal from any prior profitability. In light of these challenges and the need to preserve capital, the company maintained a conservative dividend policy, with a dividend per share of CNY 0.00. This aligns with a focus on stabilizing the business rather than returning cash to shareholders in the short term.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 2.20 billion. A beta of 0.217 suggests the stock has exhibited lower volatility than the broader market, which may reflect its niche positioning or limited trading liquidity. The current valuation appears to incorporate the company's distressed financial performance, with market expectations likely centered on a potential recovery or restructuring narrative rather than near-term earnings.

Strategic Advantages And Outlook

Yorhe's strategic advantage lies in its specialized product portfolio and integrated manufacturing capabilities within a key industrial cluster. The outlook, however, is clouded by the recent financial performance. The critical strategic focus must be on restoring profitability through operational improvements, cost management, and potentially refining its product-market fit. Success will depend on its ability to navigate competitive pressures and demonstrate a credible path back to sustainable cash flow generation and financial health.

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