investorscraft@gmail.com

Intrinsic ValueWuxi Best Precision Machinery Co., Ltd. (300580.SZ)

Previous Close$24.36
Intrinsic Value
Upside potential
Previous Close
$24.36

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

Wuxi Best Precision Machinery operates as a specialized manufacturer of high-precision components and intelligent manufacturing systems, primarily serving the automotive and aerospace sectors. The company's core revenue model derives from the research, development, and production of precision parts for turbochargers, engine blocks, and new energy vehicle systems, including components for hydrogen fuel cell vehicles and electric vehicle power systems. Its diversified portfolio extends to aircraft cabin components and sophisticated automation equipment, positioning it within the industrial machinery segment with a focus on technologically advanced manufacturing solutions. The firm has established a significant presence in China's industrial landscape by catering to the evolving demands of both traditional automotive manufacturers and the rapidly expanding new energy vehicle market. This strategic focus on precision engineering for multiple transportation segments provides a balanced exposure to various growth drivers within the mobility industry. The company's capabilities in intelligent manufacturing system integration further enhance its value proposition, allowing it to offer comprehensive solutions beyond individual components.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.36 billion with net income of CNY 288.7 million, translating to a robust net margin of approximately 21.3%. Operating cash flow generation was strong at CNY 227.9 million, significantly exceeding capital expenditures of CNY 93.4 million. This indicates efficient conversion of profits into cash and disciplined investment in maintaining production capabilities. The company demonstrates solid operational execution within its specialized manufacturing niche.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with diluted EPS of CNY 0.58, reflecting effective utilization of its equity base. Operating cash flow coverage of capital expenditures at 2.44 times suggests strong internal funding capacity for growth initiatives. The business model generates sufficient cash returns to support both operational needs and strategic investments without excessive reliance on external financing, indicating sustainable capital efficiency in its precision manufacturing operations.

Balance Sheet And Financial Health

Wuxi Best maintains a conservative financial structure with minimal debt of CNY 13.8 million against cash reserves of CNY 186.3 million, resulting in a net cash position. This strong liquidity profile provides significant financial flexibility and resilience. The low debt level relative to equity indicates a risk-averse approach to capital structure management, positioning the company to withstand industry cyclicality while pursuing selective growth opportunities.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.17 per share. This dividend payout represents approximately 29% of diluted EPS, indicating a balanced approach between rewarding shareholders and retaining earnings for reinvestment. The company's exposure to both traditional automotive and growing new energy vehicle segments provides diversified growth drivers, though specific revenue growth trends would require longer-term historical context for proper assessment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.77 billion, the company trades at a price-to-earnings ratio of around 51 based on current EPS. This valuation multiple suggests market expectations for future growth, particularly given the company's positioning in the evolving automotive supply chain and new energy vehicle components segment. The beta of 0.44 indicates lower volatility compared to the broader market, reflecting perceived stability in its business model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its technical expertise in precision manufacturing for demanding applications across automotive and aerospace sectors. Its diversification into new energy vehicle components positions it to benefit from structural shifts in transportation technology. The strong balance sheet provides capacity to invest in capacity expansion and technological upgrades. The outlook remains tied to automotive production cycles and the adoption rate of new energy vehicles in its primary Chinese market.

Sources

Company filingsFinancial data provider

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