investorscraft@gmail.com

Intrinsic ValueQingdao Weflo Valve Co., Ltd. (002871.SZ)

Previous Close$20.39
Intrinsic Value
Upside potential
Previous Close
$20.39

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

Qingdao Weflo Valve Co., Ltd. operates as a specialized industrial manufacturer within the flow control sector, focusing on the design, production, and distribution of a comprehensive portfolio of valves and fire hydrants. Its core revenue model is driven by B2B sales to the fire protection, water supply, HVAC, and broader industrial markets, both domestically in China and internationally. The company's extensive product line, including check, gate, ball, and butterfly valves, along with specialized fire safety equipment, positions it as an integrated solutions provider for critical infrastructure and building systems. Operating in the competitive industrial machinery segment, Weflo Valve leverages its manufacturing expertise to serve essential sectors where reliability and regulatory compliance are paramount. Its market position is that of a niche player, capitalizing on the steady demand generated by urbanization, infrastructure development, and safety standards enforcement. The company's focus on a diversified application base helps mitigate cyclical risks inherent in single-industry dependence.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 578.5 million, demonstrating its operational scale. Profitability appears robust, with net income reaching CNY 130.8 million, translating to a healthy net margin of approximately 22.6%. The company generated operating cash flow of CNY 126.2 million, which comfortably covered capital expenditures of CNY 83.1 million, indicating efficient conversion of earnings into cash and self-sustaining investment capacity for maintaining and expanding its production assets.

Earnings Power And Capital Efficiency

Weflo Valve exhibits solid earnings power, as evidenced by its diluted earnings per share of CNY 0.53. The significant positive spread between operating cash flow and capital expenditures underscores strong fundamental cash generation from its core operations. This earnings quality supports reinvestment into the business without relying on external financing, highlighting efficient use of invested capital to produce shareholder returns and fund ongoing operational needs.

Balance Sheet And Financial Health

The company maintains a balanced financial structure with cash and equivalents of CNY 217.4 million against total debt of CNY 233.9 million. This results in a net debt position of approximately CNY 16.5 million, indicating a very modest leverage profile. The substantial cash reserves provide a strong liquidity buffer and financial flexibility, suggesting a low-risk balance sheet capable of weathering industry downturns or funding strategic initiatives.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.35. This payout represents a substantial portion of its earnings, indicating a shareholder-friendly capital allocation policy. The company's ability to fund dividends from operational profits, while also investing in capex, suggests a balanced approach to managing growth opportunities and direct capital return.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.28 billion, the market valuation implies a price-to-earnings multiple that investors assign based on future growth prospects within its industrial niche. The beta of 1.41 suggests the stock exhibits higher volatility than the broader market, reflecting investor perceptions of its sensitivity to economic cycles and specific risks associated with the industrial machinery and construction sectors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized product portfolio catering to essential, non-discretionary end-markets like fire protection and water infrastructure. Its outlook is tied to long-term trends in urbanization, infrastructure investment, and regulatory safety standards, which drive steady demand. The key challenge will be navigating competitive pressures and input cost fluctuations while maintaining its strong profitability and cash flow generation to support both growth and shareholder returns.

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