investorscraft@gmail.com

Intrinsic ValueZoomlion Heavy Industry Science and Technology Co., Ltd. (1157.HK)

Previous CloseHK$8.77
Intrinsic Value
Upside potential
Previous Close
HK$8.77

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

Zoomlion Heavy Industry Science and Technology Co., Ltd. operates as a comprehensive machinery manufacturer specializing in construction and agricultural equipment, serving both domestic Chinese and international markets. The company generates revenue through three primary segments: Construction Machinery, Agricultural Machinery, and Financial Services. Its extensive product portfolio includes concrete machinery, cranes, earthmoving equipment, material handling systems, specialized vehicles, tractors, and harvesters, positioning it as a full-line supplier for infrastructure development and agricultural modernization. Within China's competitive heavy machinery sector, Zoomlion maintains a significant market presence as one of the country's leading equipment manufacturers, leveraging its integrated manufacturing capabilities and nationwide distribution network. The company's financial services segment provides complementary leasing and factoring solutions that support equipment sales and enhance customer accessibility to its products. Zoomlion's strategic focus on technological innovation and product diversification enables it to address evolving market demands across construction, agriculture, and industrial sectors while maintaining competitive positioning against both domestic and international machinery giants.

Revenue Profitability And Efficiency

Zoomlion reported revenue of HKD 45.5 billion with net income of HKD 3.5 billion, reflecting a net margin of approximately 7.7%. Operating cash flow of HKD 2.1 billion was significantly impacted by substantial capital expenditures of HKD 4.0 billion, indicating aggressive investment in production capacity and technological upgrades. The company's profitability metrics demonstrate operational efficiency within the capital-intensive heavy machinery industry.

Earnings Power And Capital Efficiency

The company generated diluted EPS of HKD 0.41, supported by its diversified machinery portfolio and financial services operations. Significant capital expenditures suggest ongoing investments in manufacturing capabilities and product development. The financial services segment contributes to earnings stability by providing additional revenue streams beyond equipment sales.

Balance Sheet And Financial Health

Zoomlion maintains a solid liquidity position with HKD 13.7 billion in cash and equivalents against total debt of HKD 17.2 billion. The manageable debt level relative to its market capitalization of HKD 65.2 billion indicates a balanced capital structure. The company's financial position supports continued operations and strategic investments in its core machinery businesses.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of HKD 0.3285. Growth prospects are tied to infrastructure development in China and international expansion. The dividend policy reflects management's confidence in sustainable cash generation despite the cyclical nature of the heavy equipment industry.

Valuation And Market Expectations

With a market capitalization of HKD 65.2 billion and a beta of 0.72, Zoomlion trades at approximately 14.5 times earnings. The moderate beta suggests lower volatility compared to the broader market, reflecting investor perception of stable demand for construction and agricultural machinery in developing economies.

Strategic Advantages And Outlook

Zoomlion benefits from its comprehensive product range, integrated financial services, and strong domestic market presence. The company's focus on technological innovation and international expansion positions it to capitalize on global infrastructure development trends. Challenges include cyclical demand patterns and competitive pressures in both domestic and international markets.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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