investorscraft@gmail.com

Intrinsic ValueJiangsu Wuyang Automation Control Technology Co., Ltd. (300420.SZ)

Previous Close$4.10
Intrinsic Value
Upside potential
Previous Close
$4.10

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

Jiangsu Wuyang Automation Control Technology operates as a specialized industrial automation solutions provider within China's technology sector. The company's core revenue model centers on the research, development, and sale of customized automation equipment and integrated systems. Its diverse product portfolio includes tensioning devices, braking systems, industrial robot production lines, and intelligent mechanical parking equipment, serving a client base of government agencies, hospitals, and educational institutions. Wuyang positions itself at the intersection of industrial automation and smart infrastructure, leveraging its technical expertise to address China's growing demand for manufacturing efficiency and urban mobility solutions. The company's strategic focus on intelligent warehousing systems and smart car park investments demonstrates its expansion into service-oriented revenue streams alongside traditional equipment sales. This dual approach allows Wuyang to capture value across both capital equipment and operational management segments of the automation market, though it faces significant competition from larger industrial conglomerates and specialized automation firms in China's rapidly evolving technology landscape.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.01 billion for FY 2024, but experienced negative profitability with a net loss of CNY 87.2 million. Despite the bottom-line challenges, operating cash flow remained positive at CNY 137.5 million, indicating reasonable cash generation from core operations. Capital expenditures of CNY 64.5 million suggest ongoing investment in production capacity and technological development, though the negative earnings raise questions about current operational efficiency and cost management within its competitive market environment.

Earnings Power And Capital Efficiency

Wuyang's earnings power appears constrained, with diluted EPS of -CNY 0.08 reflecting margin pressures in its automation equipment business. The positive operating cash flow relative to capital expenditures indicates some capacity to fund investments internally, but the net loss situation suggests challenges in converting revenue into sustainable profits. The company's ability to improve capital efficiency will depend on optimizing its product mix and achieving better scale economies across its diverse automation solutions and smart infrastructure projects.

Balance Sheet And Financial Health

The company maintains a moderate financial position with cash and equivalents of CNY 133.0 million against total debt of CNY 110.4 million, indicating a reasonably balanced leverage profile. The cash position provides some liquidity buffer, though the debt level requires careful management given the current profitability challenges. The balance sheet structure appears adequate for supporting ongoing operations, but limited financial flexibility may constrain aggressive expansion or significant R&D initiatives without external funding.

Growth Trends And Dividend Policy

Despite profitability challenges, the company maintained a dividend payment of CNY 0.02 per share, suggesting management's commitment to shareholder returns. The revenue base exceeding CNY 1 billion indicates established market presence, though the negative income trend raises concerns about sustainable growth. The company's expansion into smart parking operations and intelligent warehousing represents strategic diversification, but execution effectiveness will be critical for reversing the current negative earnings trajectory and supporting future dividend sustainability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.78 billion, the market appears to be valuing the company at roughly 4.7 times revenue, reflecting expectations for recovery despite current losses. The beta of 0.565 suggests lower volatility than the broader market, potentially indicating investor perception of stable underlying business fundamentals. The valuation multiple implies some market confidence in the company's positioning within China's automation and smart infrastructure themes, though profitability improvement remains a key requirement for justifying current valuation levels.

Strategic Advantages And Outlook

Wuyang's primary strategic advantages include its specialized expertise in automation control technology and established relationships with government and institutional clients. The company's diversification into smart parking investment and operation provides potential for recurring revenue streams beyond equipment sales. However, the outlook remains challenging due to current profitability issues and competitive pressures. Success will depend on effectively leveraging China's industrial automation trends while improving operational efficiency and margin recovery across its business segments.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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