investorscraft@gmail.com

Intrinsic ValueSijin Intelligent Forming Machinery Co., Ltd. (003025.SZ)

Previous Close$14.53
Intrinsic Value
Upside potential
Previous Close
$14.53

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

Sijin Intelligent Forming Machinery operates as a specialized manufacturer within China's industrial machinery sector, focusing on the development and production of advanced forming equipment. The company's core revenue model centers on the sale of high-speed automatic cold forming machinery and die casting equipment, which are essential for manufacturing precision metal components. Its product portfolio includes sophisticated machinery such as cold forging machines, specialized nut formers, and multi-station headers that serve various industrial applications requiring high-volume production capabilities. Operating from its Ningbo base, Sijin occupies a niche position in China's industrial automation landscape, catering to manufacturers needing efficient metal forming solutions. The company's market positioning leverages its technical expertise in cold forming technology, which offers advantages in material efficiency and production speed compared to traditional manufacturing methods. This specialization allows Sijin to serve automotive, fastener, and general industrial sectors seeking to optimize their component manufacturing processes through automation and precision engineering.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with CNY 623.9 million in revenue and net income of CNY 181.8 million, translating to a robust net margin of approximately 29.1%. Operating cash flow generation was strong at CNY 230.1 million, significantly exceeding capital expenditures of CNY 130.0 million. This indicates efficient cash conversion from operations and disciplined investment in productive capacity, supporting the company's operational sustainability and financial flexibility.

Earnings Power And Capital Efficiency

Sijin exhibited impressive earnings power with diluted EPS of CNY 0.77, reflecting effective utilization of its equity base. The substantial operating cash flow relative to net income suggests high-quality earnings with minimal non-cash adjustments. The company's capital allocation appears prudent, with capital expenditures focused on maintaining and enhancing production capabilities while generating healthy returns on invested capital.

Balance Sheet And Financial Health

Sijin maintains an exceptionally strong balance sheet with CNY 245.4 million in cash and equivalents against minimal total debt of just CNY 0.16 million. This virtually debt-free position provides significant financial stability and strategic flexibility. The substantial cash reserves relative to the company's scale indicate conservative financial management and capacity to weather economic cycles or pursue growth opportunities without external financing.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.22 per share while maintaining ample retention for reinvestment. The payout ratio appears sustainable given the strong profitability and cash generation. Growth trends will depend on industrial investment cycles in China, particularly in automotive and industrial components manufacturing, which drive demand for advanced forming equipment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.92 billion, the company trades at a P/E ratio around 21.6 times based on current earnings. The beta of 0.49 suggests lower volatility than the broader market, potentially reflecting the company's niche positioning and stable financial profile. Valuation metrics appear to incorporate expectations for sustained profitability in its specialized machinery segment.

Strategic Advantages And Outlook

Sijin's strategic advantages stem from its technical specialization in cold forming technology and established position in China's industrial machinery ecosystem. The outlook depends on industrial automation adoption rates and manufacturing investment trends. The company's strong balance sheet provides resilience, while its niche expertise supports competitive positioning. Future performance will be influenced by China's industrial policy and demand for advanced manufacturing equipment.

Sources

Company financial statementsShenzhen 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