investorscraft@gmail.com

Intrinsic ValueHunan Yujing Machinery Co.,Ltd (002943.SZ)

Previous Close$75.56
Intrinsic Value
Upside potential
Previous Close
$75.56

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

Hunan Yujing Machinery operates as a specialized manufacturer of precision processing machine tools, serving high-growth industrial sectors in China. The company's core revenue model centers on the research, development, production, and sale of advanced machining equipment including multi-wire cutting machines, grinding and polishing systems, coating machines, and precision CNC machine tools. This positions Yujing at the intersection of industrial automation and advanced manufacturing technologies, catering to demanding production requirements across multiple industries. The company has established a strategic market position by targeting key growth verticals including consumer electronics, new energy vehicles, semiconductors, and photovoltaic manufacturing. This diversified sector approach mitigates concentration risk while leveraging China's industrial modernization trends. Yujing's product portfolio addresses critical precision machining needs in these sectors, particularly in materials processing for electronic components and energy applications. Founded in 1998 and based in Yiyang, the company has developed specialized expertise in precision equipment manufacturing, though it operates in a competitive landscape with both domestic and international machinery providers. Its market positioning relies on technological specialization and serving China's industrial upgrade initiatives.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.04 billion for the period, but experienced significant profitability challenges with a net loss of CNY 374.9 million. This negative performance translated to diluted earnings per share of -CNY 2.01, indicating substantial pressure on margins. Operating cash flow was negative CNY 59.2 million, while capital expenditures of CNY 245.1 million suggest ongoing investment in production capacity despite current financial headwinds.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The negative operating cash flow combined with significant capital investment indicates potential strain on capital efficiency metrics. The company's ability to generate returns on its substantial equipment investments will be critical for restoring positive earnings momentum and improving capital allocation effectiveness in future periods.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 213.2 million against total debt of CNY 660.4 million, indicating a leveraged position with debt exceeding liquid assets. This financial structure, combined with negative cash generation, suggests elevated liquidity risk that requires careful monitoring. The company's ability to manage its debt obligations while funding operations will be crucial for maintaining financial stability.

Growth Trends And Dividend Policy

Despite current financial challenges, the company maintained a dividend payment of CNY 0.40 per share, which may reflect management's confidence in long-term prospects or commitment to shareholder returns. Growth trends appear mixed, with the company positioned in high-potential sectors but facing immediate profitability pressures that could impact future expansion capabilities and investment capacity.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.33 billion, the market appears to be valuing the company based on its strategic positioning in growth sectors rather than current financial performance. The beta of 0.348 suggests lower volatility compared to the broader market, potentially indicating investor perception of defensive characteristics despite the loss-making position and leveraged balance sheet.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in precision machinery for high-growth industrial applications, particularly in renewable energy and electronics manufacturing. However, the outlook is challenged by current profitability issues and financial leverage. Success will depend on effectively leveraging its technological capabilities to capitalize on China's industrial modernization while addressing immediate financial constraints through improved operational efficiency and potentially strategic financing.

Sources

Company financial reportsShenzhen Stock 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