investorscraft@gmail.com

Intrinsic ValueBichamp Cutting Technology (Hunan) Co., Ltd. (002843.SZ)

Previous Close$18.18
Intrinsic Value
Upside potential
Previous Close
$18.18

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

Bichamp Cutting Technology (Hunan) Co., Ltd. operates as a specialized manufacturer of high-performance bandsaw blades within China's industrial tools sector. The company's core revenue model centers on the production and direct sales of precision cutting tools engineered for demanding applications across multiple heavy industries. Its product portfolio targets specific material challenges, including cutting solutions for alloy steel, bearing steel, die steel, stainless steel, and advanced materials like titanium and aerospace alloys. This focus on technical alloys and non-ferrous metals positions Bichamp as a niche provider catering to industrial clients requiring reliable, efficient cutting performance for their manufacturing and processing operations. The company's market position is established through its specialization in a critical but focused segment of the industrial supply chain, serving customers who depend on durable and precise cutting tools for their production efficiency. Founded in 2003 and based in Changsha, Bichamp has developed its operational expertise over two decades, building a reputation within the domestic Chinese market for its targeted product offerings. Its business is inherently linked to the health of domestic manufacturing and capital investment cycles, particularly in sectors such as metalworking, machinery production, and aerospace component manufacturing, which drives demand for its specialized consumable industrial products.

Revenue Profitability And Efficiency

For the fiscal year, Bichamp reported revenue of approximately CNY 1.73 billion. The company achieved a net income of CNY 50.4 million, indicating a net profit margin that reflects the competitive nature of its industrial manufacturing segment. Operating cash flow was robust at CNY 147.9 million, significantly exceeding net income and suggesting healthy cash generation from its core operations. Capital expenditures of CNY 188.5 million indicate ongoing investment in its production capabilities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.20 for the period. The substantial capital expenditure, which exceeded operating cash flow, points to a significant reinvestment phase aimed at expanding or upgrading manufacturing assets. This investment strategy is critical for maintaining technological competitiveness in the precision tools market but currently weighs on free cash flow generation.

Balance Sheet And Financial Health

Bichamp maintains a solid liquidity position with cash and equivalents of CNY 371.2 million. Total debt is reported at CNY 416.9 million, resulting in a net debt position that appears manageable relative to its cash flow and equity base. The balance sheet structure suggests a moderate use of leverage to fund its operations and growth initiatives, which is common for capital-intensive manufacturers.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.10 per share. The dividend payout ratio appears conservative relative to earnings, allowing for retention of capital to fund future growth. The relationship between capital expenditures and operating cash flow suggests the company is prioritizing reinvestment for long-term capacity and capability expansion over immediate, high dividend distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.94 billion, the market valuation implies certain growth expectations from its current operational scale. The company's negative beta of -0.26 is unusual and may indicate a stock price performance that has historically been inversely correlated with the broader market, potentially reflecting its niche industrial focus and specific investor base.

Strategic Advantages And Outlook

Bichamp's strategic advantage lies in its specialized focus on bandsaw blades for technically challenging materials, creating a defensible niche. The outlook is tied to Chinese industrial production trends and adoption of advanced manufacturing techniques. Success will depend on maintaining product quality, managing input costs, and effectively deploying its significant capital investments to enhance productivity and market share against both domestic and international competitors.

Sources

Company Financial ReportsShenzhen 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