investorscraft@gmail.com

Intrinsic ValueWuxi Smart Auto-Control Engineering Co., Ltd. (002877.SZ)

Previous Close$9.38
Intrinsic Value
Upside potential
Previous Close
$9.38

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

Wuxi Smart Auto-Control Engineering Co., Ltd. operates as a specialized manufacturer of process control valves within China's industrial machinery sector. The company's core revenue model is built on the research, development, and sale of a diverse portfolio of valve products, including single seat sleeve valves, sleeve control valves, butterfly valves, and ball valves, complemented by repair and maintenance services. These components are critical for regulating the flow of materials in complex industrial processes, positioning the company as an essential supplier to capital-intensive industries. Its products serve a broad range of end-markets, including petrochemicals, steel, energy, metallurgy, and environmental protection, which are foundational to China's industrial infrastructure. The company's market position is that of a domestic specialist, leveraging its technical expertise and service capabilities to cater to the specific needs of industrial clients who require reliable and often customized flow control solutions for their operations, thereby embedding itself within the supply chains of major national industrial projects.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.09 billion. However, profitability was constrained, with net income of CNY 22.7 million, resulting in a thin net margin. Operational efficiency faced challenges, as evidenced by negative operating cash flow of CNY 39.6 million, which may indicate working capital pressures or timing differences in collections from its industrial client base amidst the capital expenditure cycle of CNY 32.2 million.

Earnings Power And Capital Efficiency

The company's earnings power appears modest, with diluted earnings per share of CNY 0.06. The negative operating cash flow relative to capital expenditures suggests that current operations are not self-funding, potentially reflecting investments in working capital to support business activity. The capital allocation strategy appears focused on maintaining production capacity, as indicated by the significant capital expenditure outlay.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 138.5 million against total debt of CNY 515.8 million, indicating a leveraged financial structure common in capital-intensive industrials. The level of debt relative to the company's equity and cash generation will be a key metric for assessing its financial health and ability to service obligations, particularly in a cyclical industry environment.

Growth Trends And Dividend Policy

The company maintains a dividend policy, distributing CNY 0.02 per share, which signals a commitment to shareholder returns despite modest earnings. Growth trends are inherently tied to the investment cycles of its core end-markets, such as petrochemicals and energy, which are influenced by broader economic conditions and domestic industrial policy in China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.22 billion, the market valuation reflects investor expectations for the company's performance within the industrial sector. The beta of 0.56 suggests the stock has historically exhibited lower volatility than the broader market, which may appeal to investors seeking exposure to industrial machinery with a potentially defensive characteristic.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in process control valves, a niche but critical component for industrial automation and safety. Its outlook is directly correlated with capital expenditure trends in its key client industries. Success will depend on its ability to innovate, maintain cost competitiveness, and navigate the cyclicality of its end-markets while managing its financial leverage effectively.

Sources

Company DescriptionFinancial Data Provided

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