investorscraft@gmail.com

Intrinsic ValueWeichai Power Co., Ltd. (2338.HK)

Previous CloseHK$26.62
Intrinsic Value
Upside potential
Previous Close
HK$26.62

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

Weichai Power Co., Ltd. is a prominent Chinese industrial machinery manufacturer operating in the capital goods sector. Its core revenue model is built on the design, production, and sale of diesel engines, heavy-duty trucks (Shacman brand), and a comprehensive portfolio of critical automobile components including axles, gearboxes, and hydraulic systems. The company serves the commercial vehicle, construction equipment, and agricultural machinery markets, providing essential powertrain solutions. Weichai Power maintains a vertically integrated structure, spanning from engines to complete vehicles and intelligent logistics services, which strengthens its supply chain control. Its market position is fortified by well-established brands like Weichai Power Engine, Fast Gear, and Hande Axle, making it a key domestic player in China's industrial landscape with a growing international footprint. The company's diversification across engines, vehicles, and components provides resilience against cyclical downturns in any single end-market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 215.7 billion. Profitability was solid, with net income reaching HKD 11.4 billion, translating to a net margin of approximately 5.3%. Strong operating cash flow generation of HKD 26.1 billion significantly exceeded capital expenditures, indicating healthy conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company demonstrated considerable earnings power with diluted EPS of HKD 1.31. Capital allocation appears disciplined, as evidenced by operating cash flow of HKD 26.1 billion comfortably funding capex of HKD 7.4 billion, allowing for substantial reinvestment and shareholder returns.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of HKD 72.1 billion. This provides a significant buffer against its total debt of HKD 22.2 billion, indicating a conservative financial structure and low leverage risk for an industrial company.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of HKD 0.7852. This payout represents a substantial distribution of earnings, reflecting a commitment to returning capital alongside funding its operational growth and strategic initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 130.2 billion, the market valuation implies certain growth and margin expectations. A beta of 0.98 suggests the stock's volatility is nearly in line with the broader market, indicating perceptions of average systematic risk for the sector.

Strategic Advantages And Outlook

Weichai Power's key advantages include its vertical integration, strong brand portfolio, and entrenched position in China's industrial supply chain. Its outlook is tied to domestic infrastructure investment, commercial vehicle demand, and its ability to expand its international and intelligent logistics segments effectively.

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