investorscraft@gmail.com

Intrinsic ValueSany Heavy Equipment International Holdings Company Limited (0631.HK)

Previous CloseHK$12.03
Intrinsic Value
Upside potential
Previous Close
HK$12.03

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

Sany Heavy Equipment International Holdings operates as a specialized industrial machinery manufacturer, primarily serving the global mining and logistics sectors. Its core revenue model is driven by the sale of heavy-duty equipment, including coal and non-coal mining machinery, dump trucks, and automated logistics systems like container handlers and bulk material equipment. The company also generates aftermarket revenue through spare parts sales and provides maintenance services, creating a diversified income stream. As a subsidiary of the Sany Group, it leverages extensive R&D capabilities and a robust manufacturing footprint to cater to industrial clients worldwide. The company holds a significant position in the Chinese mining equipment market and is expanding its international presence across Asia, the EU, and the US. Its strategic focus on developing robotic and smart mine products, such as unmanned driving systems and automated integrated mining solutions, positions it at the forefront of industry automation and digitalization trends. This emphasis on technological innovation enhances its competitive edge in an increasingly efficiency-driven sector.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 21.91 billion for the period, demonstrating strong market demand for its industrial equipment. Net income stood at HKD 1.10 billion, reflecting effective cost management and operational efficiency. Diluted EPS of HKD 0.30 indicates satisfactory profitability on a per-share basis, supporting investor returns.

Earnings Power And Capital Efficiency

Operating cash flow generation was healthy at HKD 2.15 billion, significantly covering capital expenditures of HKD 755 million. This strong cash conversion capability underscores the company's ability to fund growth initiatives internally while maintaining financial flexibility for strategic investments in automation and technology.

Balance Sheet And Financial Health

The balance sheet shows substantial cash reserves of HKD 5.34 billion against total debt of HKD 10.02 billion. While leverage exists, the company's solid operating cash flow and subsidiary backing provide financial stability. The liquidity position appears adequate to meet near-term obligations and support ongoing operations.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.29, representing a high payout ratio relative to EPS. This policy, combined with investments in smart mining and robotic products, indicates a balanced strategy between returning capital to investors and funding technological advancement for future growth.

Valuation And Market Expectations

With a market capitalization of HKD 22.32 billion, the company trades at approximately 20 times earnings. The beta of 0.618 suggests lower volatility compared to the broader market, reflecting investor perception of stable demand in its industrial niche despite cyclical exposure to mining and infrastructure sectors.

Strategic Advantages And Outlook

Key advantages include technological leadership in automated mining solutions, strong parent company support, and a diversified global footprint. The strategic focus on smart mine products and robotics positions the company to benefit from industry automation trends, though it remains exposed to commodity cycles and global industrial demand fluctuations.

Sources

Company Annual ReportHong Kong 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