investorscraft@gmail.com

Intrinsic ValueAnshan Senyuan Road and Bridge Co., Ltd (300210.SZ)

Previous Close$9.85
Intrinsic Value
Upside potential
Previous Close
$9.85

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

Anshan Senyuan Road and Bridge Co., Ltd. operates as a specialized manufacturer of road maintenance equipment within China's industrial machinery sector. The company's core revenue model centers on the research, development, production, and sale of a comprehensive portfolio of machinery for highway and infrastructure upkeep. Its product lines encompass recycling equipment for asphalt rehabilitation, preventive maintenance systems, specialized ice and snow removal vehicles, and innovative 3D printing solutions for construction applications. Additional offerings include asphalt and cement mixing plants, stabilized soil mixing equipment, and municipal sanitation machinery, positioning the firm as an integrated solutions provider for transportation infrastructure lifecycle management. The company has established an international footprint, exporting its products to approximately 20 countries across Europe, Asia, and Africa, demonstrating competitive capabilities in global markets. Its strategic focus on energy conservation, environmental protection, and resource recycling technologies aligns with China's sustainability initiatives and global infrastructure trends. This niche specialization provides some insulation from broader automotive manufacturing cycles, though the business remains dependent on government infrastructure spending and transportation investment policies.

Revenue Profitability And Efficiency

The company reported revenue of CNY 226.8 million for the period, accompanied by a net loss of CNY 49.9 million. Operational challenges are evident with negative operating cash flow of CNY 84.5 million, indicating potential working capital pressures or collection issues. The diluted EPS of -CNY 0.10 reflects the profitability challenges facing the business. Capital expenditures remained modest at CNY 2.5 million, suggesting limited investment in capacity expansion during this period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. The company's ability to generate returns on invested capital is challenged by the current loss-making position. The modest capital expenditure level indicates a conservative approach to investment, potentially reflecting management's response to difficult market conditions or a strategic pause in expansion activities.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 28.0 million against total debt of CNY 172.2 million, indicating a leveraged position with potential liquidity concerns. The negative operating cash flow compounds these challenges, suggesting the company may face refinancing risks or require additional capital to sustain operations. The debt level relative to the company's market capitalization warrants careful monitoring.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth momentum, with the company reporting losses during the period. The dividend per share of CNY 0 reflects the company's inability to distribute returns to shareholders amid operational challenges. The international export presence to 20 countries provides a potential growth vector, though current financial results suggest this has not yet translated to profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.34 billion, the market appears to be valuing the company beyond its current financial performance, potentially anticipating recovery or future growth prospects. The beta of 0.971 suggests stock volatility roughly in line with the broader market. The valuation multiple appears elevated relative to current earnings, indicating market expectations for a turnaround in performance.

Strategic Advantages And Outlook

The company's specialization in environmentally focused road maintenance equipment provides alignment with sustainability trends, though execution challenges are evident. Its export capabilities and diverse product portfolio represent strategic assets, but the outlook remains cautious until profitability is restored. Success likely depends on leveraging its niche positioning in resource recycling equipment while addressing current operational inefficiencies and financial constraints.

Sources

Company Financial ReportsShenzhen 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