investorscraft@gmail.com

Intrinsic ValueSichuan Kexin Mechanical and Electrical Equipment Co.,Ltd (300092.SZ)

Previous Close$15.79
Intrinsic Value
Upside potential
Previous Close
$15.79

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

Sichuan Kexin Mechanical and Electrical Equipment operates as a specialized industrial machinery manufacturer focused on high-specification pressure vessels and nuclear safety equipment within China's industrial sector. The company generates revenue through the design, manufacturing, installation, and direct sales of its engineered products, serving critical infrastructure segments including petrochemical processing, nuclear power generation, conventional power plants, and emerging clean energy applications. Its comprehensive service offering extends to specialized equipment for welding, lifting, cutting, non-destructive testing, and heat treatment, creating an integrated solution for industrial clients. Operating in a highly technical niche, Sichuan Kexin occupies a strategic position as a domestic supplier of mission-critical equipment, particularly in the sensitive nuclear power and military sectors where import substitution and local content requirements favor established domestic players. The company's involvement across both traditional energy and newer clean energy verticals provides some diversification, though its fortunes remain closely tied to domestic industrial investment cycles and government-driven infrastructure projects.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.22 billion with net income of CNY 169.3 million, translating to a healthy net margin of approximately 13.9%. Operating cash flow generation was robust at CNY 102.2 million, though capital expenditures of CNY 57.6 million indicate ongoing investment in productive capacity. The diluted EPS of CNY 0.62 reflects efficient earnings conversion from the revenue base, demonstrating solid operational execution within its specialized industrial niche.

Earnings Power And Capital Efficiency

The company demonstrates respectable earnings power with a return on revenue exceeding 13%, supported by its focus on engineered products requiring technical expertise. Capital efficiency appears reasonable with operating cash flow covering capital expenditures, though the specific return metrics on invested capital cannot be fully determined from available data. The business model appears capable of generating positive cash returns above maintenance capital requirements.

Balance Sheet And Financial Health

Sichuan Kexin maintains a conservative financial position with cash and equivalents of CNY 295.0 million significantly exceeding total debt of CNY 63.4 million, indicating a strong net cash position. This low leverage profile provides substantial financial flexibility to navigate industry cycles and pursue selective growth opportunities. The company's balance sheet strength is a notable competitive advantage in capital-intensive industrial manufacturing.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.238 per share, which represents a payout ratio of approximately 38% based on reported EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment. Growth trajectory must be assessed in context of China's industrial investment cycles, particularly in the nuclear and energy infrastructure sectors that drive demand for the company's specialized equipment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.69 billion, the company trades at a price-to-earnings ratio of around 27.7 times trailing earnings. This valuation multiple suggests market expectations for continued growth in China's specialized industrial equipment sector. The beta of 0.934 indicates stock volatility slightly below the broader market average, reflecting the company's established niche positioning.

Strategic Advantages And Outlook

Sichuan Kexin's strategic advantages include its technical expertise in high-specification equipment, established relationships in regulated sectors like nuclear power, and a strong balance sheet. The outlook is tied to China's energy infrastructure development, particularly nuclear power expansion and environmental upgrades in traditional industries. The company's diversification into clean energy equipment could provide growth avenues as China transitions its energy mix.

Sources

Company financial reportsMarket 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