investorscraft@gmail.com

Intrinsic ValueWafangdian Bearing Company Limited (200706.SZ)

Previous Close$2.77
Intrinsic Value
Upside potential
Previous Close
$2.77

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

Wafangdian Bearing Company Limited operates as a specialized industrial manufacturer within China's critical machinery components sector, producing an extensive range of bearing products, mechanical equipment, and automotive parts. The company serves diverse industrial end-markets requiring precision-engineered components for rotational and linear motion applications. As a subsidiary of Wafangdian Bearing Group Corporation, it leverages vertical integration capabilities across manufacturing processes while competing in a fragmented but essential industrial supply chain. Its market position is anchored in domestic industrial infrastructure development, supplying components vital for machinery, transportation, and manufacturing equipment reliability. The company's revenue model depends on both original equipment manufacturer contracts and aftermarket replacement part sales, creating a dual-stream income structure tied to industrial activity levels and maintenance cycles. Operating in the competitive Chinese industrial landscape, Wafangdian Bearing must balance pricing pressure with technological advancement demands as domestic manufacturers increasingly seek higher precision components.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.05 billion for the period but experienced significant profitability challenges with a net loss of HKD 110.2 million. This negative bottom-line performance resulted in diluted EPS of -HKD 0.27, indicating substantial margin pressure within its operating environment. Despite the loss, the company maintained positive operating cash flow of HKD 105.7 million, suggesting some operational efficiency in working capital management. Capital expenditures were minimal at HKD 6 million, reflecting constrained investment capacity during this challenging period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the reported net loss position. The negative EPS indicates the company's capital base is not generating adequate returns for shareholders in the current operating environment. The modest capital expenditure level suggests limited investment in growth initiatives or productivity enhancements. The positive operating cash flow provides some buffer, but the overall capital efficiency metrics reflect the challenging conditions facing the industrial manufacturing sector.

Balance Sheet And Financial Health

The balance sheet shows HKD 239.4 million in cash against total debt of HKD 570 million, indicating a leveraged position with debt exceeding liquid resources. This debt-to-cash ratio suggests potential liquidity constraints, though the exact debt maturity profile and covenant compliance are not detailed in the available data. The financial health appears challenged given the loss-making operations combined with significant debt obligations, requiring careful management of cash flows and potential restructuring needs.

Growth Trends And Dividend Policy

Current financial performance does not support growth initiatives, with the company suspending dividend payments entirely. The absence of any dividend per share reflects management's priority to preserve cash during this period of operational challenges. Growth trends appear negative based on the loss position, though the company's long-term prospects would depend on recovery in industrial demand and potential restructuring efforts to restore profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.18 billion, the market appears to be pricing the company at a significant discount to its revenue base, reflecting concerns about profitability and financial health. The exceptionally low beta of 0.033 suggests the stock exhibits minimal correlation with broader market movements, potentially indicating limited investor interest or unusual trading characteristics. This valuation multiple implies subdued market expectations for near-term recovery.

Strategic Advantages And Outlook

The company's strategic position as part of Wafangdian Bearing Group provides potential operational synergies and supply chain advantages within China's industrial ecosystem. However, the outlook remains challenging given current profitability issues and balance sheet constraints. Success will depend on improving operational efficiency, potentially restructuring debt obligations, and benefiting from any recovery in Chinese industrial manufacturing demand. The company's ability to navigate sector headwinds while maintaining its specialized manufacturing capabilities will be critical for long-term viability.

Sources

Company financial reportingMarket data providers

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