investorscraft@gmail.com

Intrinsic ValueYuhuan CNC Machine Tool Co.,Ltd. (002903.SZ)

Previous Close$21.41
Intrinsic Value
Upside potential
Previous Close
$21.41

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

Yuhuan CNC Machine Tool Co., Ltd. operates as a specialized manufacturer within China's industrial machinery sector, focusing on the research, development, and production of high-precision CNC grinding and polishing machines. The company's core revenue model is derived from the sale of its proprietary equipment, including double surface grinders, camshaft and valve grinders, and sophisticated lapping/polishing machines, complemented by after-sales services. Its product portfolio extends to intelligent manufacturing solutions, such as automated production lines and specialized equipment for the microelectronics industry, positioning it at the intersection of traditional manufacturing and industrial automation. Yuhuan serves a diverse industrial client base across critical end-markets, including the automotive sector, IT electronics, bearings, seals, and household appliances, with a geographical footprint spanning China, Taiwan, and key international markets like Vietnam, Portugal, and Brazil. This market positioning allows the company to capitalize on the global trend towards manufacturing automation and precision engineering. While operating in a competitive landscape dominated by larger industrial conglomerates, Yuhuan has carved a niche through its technical specialization in grinding and polishing technologies, which are essential for producing high-tolerance components. Its established presence in China's robust manufacturing ecosystem provides a stable foundation, though its international expansion efforts indicate a strategic aim to diversify revenue streams and reduce cyclical dependency on any single regional market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 472.5 million, achieving a net income of CNY 13.3 million. This resulted in a net profit margin of approximately 2.8%, indicating modest profitability. A significant concern is the negative operating cash flow of CNY -136.1 million, which, when considered alongside capital expenditures of CNY -32.1 million, suggests potential challenges in converting earnings into cash or possible timing differences in working capital management.

Earnings Power And Capital Efficiency

Yuhuan's earnings power is reflected in a diluted earnings per share of CNY 0.0868. The negative operating cash flow relative to positive net income raises questions about the quality and sustainability of current earnings. Capital expenditure levels are moderate, but the overall capital efficiency appears constrained by the weak cash generation from core operations during this period.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 274.5 million, which substantially exceeds its total debt of CNY 10.0 million. This results in a net cash position, indicating a conservative balance sheet with low financial leverage. The robust cash balance provides a significant buffer against operational volatility and supports financial stability.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns by declaring a dividend per share of CNY 0.08. This dividend payout exceeds the reported diluted EPS, implying it may be supported by retained earnings from prior periods. The growth trajectory must be assessed in the context of the current year's profitability and cash flow performance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.64 billion, the market valuation implies a significant premium relative to the company's current earnings and revenue base. The low beta of 0.152 suggests the stock has historically exhibited lower volatility compared to the broader market, which may reflect its niche positioning and smaller size.

Strategic Advantages And Outlook

Yuhuan's strategic advantage lies in its specialized expertise in precision grinding and polishing equipment, which are critical for advanced manufacturing. The outlook is tied to capital investment cycles in its end-markets, particularly automotive and electronics. Its solid balance sheet provides flexibility to navigate industry cycles, but improving operational cash flow generation will be crucial for long-term sustainable growth and investment in new technologies.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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