investorscraft@gmail.com

Intrinsic ValueChongqing Machinery & Electric Co., Ltd. (2722.HK)

Previous CloseHK$2.45
Intrinsic Value
Upside potential
Previous Close
HK$2.45

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

Chongqing Machinery & Electric Co., Ltd. is a diversified industrial conglomerate operating primarily in the clean energy and high-end smart manufacturing equipment sectors. Its core revenue model is built on the design, manufacture, and sale of a vast portfolio of industrial products, including hydroelectric generation equipment, industrial robots, high-voltage transformers, and specialized machine tools. The company operates within China's broader industrial machinery sector, serving critical infrastructure and manufacturing supply chains. Its market position is that of a significant regional player, leveraging its extensive product range and its status as a subsidiary of the state-owned Chongqing Machinery and Electronics Holding Group. This affiliation provides a degree of stability and potential access to large-scale domestic projects, particularly in government-backed infrastructure and energy initiatives, while its diverse offerings aim to mitigate risks associated with cyclical demand in any single industrial sub-segment.

Revenue Profitability And Efficiency

The company generated HKD 8.92 billion in revenue for the period. Profitability was solid, with net income reaching HKD 431 million, translating to a net margin of approximately 4.8%. Operating cash flow was robust at HKD 718 million, significantly exceeding capital expenditures of HKD 203 million, indicating healthy cash generation from its core industrial operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.12, reflecting the company's earnings power across its large share base. The substantial positive free cash flow, calculated from operating cash flow less capital expenditures, demonstrates strong capital efficiency and provides financial flexibility for strategic investments, debt servicing, and shareholder returns.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 2.74 billion. Total debt is reported at HKD 2.41 billion. The company's financial health appears stable, supported by ample cash reserves that provide a significant buffer against its debt obligations and potential market volatility.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of HKD 0.038. This payout represents a dividend yield on the current earnings, reflecting a commitment to returning capital while retaining a portion for reinvestment into its diverse industrial and clean energy operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 6.93 billion, the market values the company at a price-to-earnings ratio derived from its current earnings and share price. A beta of 0.57 suggests the stock has historically been less volatile than the broader market, potentially indicating perceptions of lower risk. This valuation implies a degree of investor confidence in its business model and financial stability.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified industrial portfolio and its affiliation with a state-owned parent, which may provide operational stability. Its focus on clean energy and smart manufacturing aligns with national strategic priorities in China. The outlook depends on its ability to capitalize on domestic infrastructure spending and technological upgrades within the industrial sector.

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