investorscraft@gmail.com

Intrinsic ValueShandong Hongyu Agricultural Machinery Co., Ltd. (002890.SZ)

Previous Close$17.29
Intrinsic Value
Upside potential
Previous Close
$17.29

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

Shandong Hongyu Agricultural Machinery operates as a specialized manufacturer and distributor of critical agricultural machinery components, primarily serving the domestic Chinese market while maintaining an international presence across approximately 30 countries. The company's core revenue model centers on the research, development, and production of sophisticated hydraulic control systems for agricultural equipment, including downforce systems with separated control valves, position and draft controls, and hydraulic cylinders. Operating within the industrials sector's agricultural machinery niche, Hongyu focuses on precision components that enhance farming efficiency and equipment performance for tractor and implement manufacturers. The company's market positioning leverages China's agricultural modernization initiatives and the growing demand for mechanized farming solutions. Its product portfolio addresses specific needs for reliable, high-performance hydraulic components that enable precision agriculture practices. While competing in a fragmented market, Hongyu maintains relevance through technical specialization and integration capabilities rather than mass production scale, positioning itself as a solutions provider rather than a commodity parts manufacturer.

Revenue Profitability And Efficiency

The company reported revenue of CNY 321.8 million for the period, with net income of CNY 16.9 million translating to a net margin of approximately 5.2%. Operating cash flow generation of CNY 22.9 million significantly exceeded capital expenditures of CNY 7.2 million, indicating healthy operational efficiency. The positive cash conversion cycle demonstrates effective working capital management despite the capital-intensive nature of manufacturing operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.099, reflecting the company's ability to generate profits from its specialized manufacturing operations. The substantial operating cash flow relative to net income suggests strong earnings quality and efficient capital deployment. The company maintains adequate returns on its invested capital, though specific return metrics would require additional historical context for comprehensive assessment.

Balance Sheet And Financial Health

Hongyu maintains a conservative financial structure with cash and equivalents of CNY 81.4 million against total debt of CNY 50.2 million, providing a comfortable liquidity cushion. The moderate debt level indicates prudent financial management and capacity for strategic investments. The balance sheet structure supports ongoing operations while allowing flexibility for potential expansion or research initiatives.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through a dividend payment of CNY 0.026 per share. Growth prospects appear tied to agricultural modernization trends and export market development. The capital expenditure level suggests ongoing investment in production capabilities, though specific growth rates would require multi-period analysis for proper context given the cyclical nature of agricultural equipment markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.52 billion, the company trades at a price-to-earnings multiple that reflects market expectations for steady performance in the agricultural machinery sector. The beta of 0.594 indicates lower volatility compared to the broader market, suggesting investor perception of defensive characteristics inherent to the agricultural equipment industry.

Strategic Advantages And Outlook

Hongyu's strategic position benefits from technical specialization in hydraulic components and established distribution channels. The outlook remains connected to agricultural policy support and mechanization trends in key markets. The company's international presence provides diversification benefits, though competitive pressures and commodity price sensitivity represent ongoing considerations for sustained performance.

Sources

Company Financial ReportsStock Exchange Disclosures

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