investorscraft@gmail.com

Intrinsic ValueKunshan TopA Intelligent Equipment Co.,Ltd (300836.SZ)

Previous Close$59.92
Intrinsic Value
Upside potential
Previous Close
$59.92

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

Kunshan TopA Intelligent Equipment operates as a specialized provider of intelligent manufacturing solutions within China's industrial machinery sector. The company's core revenue model centers on the research, development, production, and sale of sophisticated automation equipment and integrated digital factory systems. Its comprehensive product portfolio addresses critical manufacturing needs through machine vision alignment and detection technologies, high-speed conveying systems with precise positioning capabilities, and intelligent feeding mechanisms complemented by advanced control and informatization platforms. TopA serves diverse industrial clients, with particular focus on transportation and consumer electronics manufacturers seeking to enhance production efficiency and quality control. The company competes in the rapidly evolving industrial automation space, positioning itself as a technology-driven solutions provider rather than a mere equipment manufacturer. This strategic focus on digitalization and intelligent control systems allows TopA to capture value across the manufacturing value chain, from individual component automation to complete factory digitalization projects. Founded in 2006 and based in Kunshan—a key manufacturing hub within the Yangtze River Delta—the company benefits from proximity to major industrial customers while maintaining international operations that extend its market reach beyond domestic boundaries.

Revenue Profitability And Efficiency

The company reported revenue of CNY 465.9 million for the fiscal year, demonstrating its operational scale within the specialized industrial equipment market. Net income reached CNY 27.4 million, reflecting a net margin of approximately 5.9%, which indicates moderate profitability in this capital-intensive sector. Strong operating cash flow generation of CNY 325.3 million significantly exceeded net income, suggesting healthy cash conversion efficiency and robust working capital management practices that support ongoing business operations.

Earnings Power And Capital Efficiency

TopA exhibited solid earnings power with diluted EPS of CNY 0.43, providing a clear measure of shareholder returns from core operations. The substantial operating cash flow relative to net income underscores the company's ability to translate accounting profits into tangible cash resources. Capital expenditures of CNY 31.2 million represent a disciplined investment approach, with the company maintaining focus on strategic technological enhancements rather than aggressive capacity expansion.

Balance Sheet And Financial Health

The balance sheet reflects conservative financial management with cash and equivalents of CNY 221.3 million providing substantial liquidity. Total debt of CNY 23.4 million remains modest, resulting in a strong net cash position that enhances financial flexibility. This low-leverage profile positions the company to weather industry cyclicality while maintaining capacity for selective investment in growth opportunities without significant financial strain.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 0.458 per share which represents a substantial payout relative to earnings. This dividend commitment suggests management's confidence in sustainable cash generation despite the growth-oriented nature of the intelligent equipment sector. The balance between returning capital to shareholders and funding future expansion reflects a mature capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.34 billion, the company trades at significant multiples relative to current earnings, indicating market expectations for future growth in the intelligent equipment segment. The beta of 0.313 suggests lower volatility compared to the broader market, potentially reflecting investor perception of defensive characteristics within its industrial niche. Valuation metrics appear to incorporate premium for exposure to China's manufacturing automation trends.

Strategic Advantages And Outlook

TopA's strategic positioning in intelligent manufacturing solutions provides competitive advantages through integrated technology offerings that address factory digitalization needs. The company's focus on high-value segments like machine vision and precision positioning aligns with industry automation trends. Its established presence in Kunshan, a manufacturing heartland, offers logistical and customer proximity benefits. The outlook remains tied to industrial investment cycles and adoption rates for smart factory technologies across key client industries.

Sources

Company filingsMarket 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