investorscraft@gmail.com

Intrinsic ValueZhe Kuang Heavy Industry Co.,Ltd. (300837.SZ)

Previous Close$51.92
Intrinsic Value
Upside potential
Previous Close
$51.92

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

Zhe Kuang Heavy Industry operates as a specialized manufacturer of mining machinery and equipment within China's industrial sector. The company's core revenue model centers on the research, development, production, and sale of comprehensive crushing and material processing systems, supplemented by after-sales services. Its product portfolio includes sophisticated crushing equipment such as CJ and PE jaw crushers, RC and MRC cone crushers, and VSI crushers, alongside complementary feeding, conveying, screening, and washing machinery like vibrating screens and sand washing machines. Operating in the capital goods segment of the industrials sector, Zhe Kuang caters primarily to the domestic mining and construction industries, which are integral to China's infrastructure development. The company maintains a focused market position, leveraging its technical expertise in equipment manufacturing to serve clients requiring robust and efficient material processing solutions. It competes with brands like Omais and Tiangangxing in the cone crusher niche, suggesting a strategy that emphasizes product reliability and performance in specific equipment categories rather than broad market dominance. This specialization allows it to address the precise needs of mining operations, though it operates within a competitive landscape populated by larger industrial conglomerates.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 653.1 million, achieving a net income of CNY 79.9 million. This translates to a healthy net profit margin of approximately 12.2%, indicating effective cost management relative to its top line. Operating cash flow was positive at CNY 51.5 million, which, while lower than net income, suggests the conversion of earnings into cash was moderate. Capital expenditures of CNY 24.5 million point to ongoing investments to maintain or enhance productive capacity.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.80. The positive operating cash flow, after accounting for capital expenditures, indicates the core operations are self-sustaining. The disparity between net income and operating cash flow warrants monitoring for working capital management, but the overall picture is one of a profitable enterprise generating returns from its asset base.

Balance Sheet And Financial Health

Zhe Kuang maintains a strong liquidity position with cash and equivalents of CNY 656.6 million, significantly exceeding its total debt of CNY 290.7 million. This substantial net cash position provides a considerable buffer against operational volatility and financial stress. The low debt level relative to liquid assets underscores a conservative financial strategy and a very robust balance sheet, positioning the company well to withstand industry cycles.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach by declaring a dividend of CNY 0.30 per share. This payout represents a dividend yield on earnings, reflecting a commitment to returning capital while retaining a portion for reinvestment. Assessing historical growth trends requires multi-year data, but the current profitability and strong balance sheet provide a foundation for potential future expansion or sustained distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.60 billion, the stock trades at a price-to-earnings ratio of around 32.5x based on the latest EPS. A beta of 0.44 indicates the stock has historically exhibited lower volatility than the broader market, which may appeal to investors seeking reduced systematic risk within the industrial machinery segment. This valuation incorporates market expectations for stability and niche execution.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialization within mining equipment and its strong financial health. The outlook is closely tied to the performance of China's mining and construction sectors. Its robust cash position provides strategic flexibility to navigate economic cycles, invest in R&D, or pursue selective opportunities, though its growth is ultimately dependent on capital expenditure trends within its core end markets.

Sources

Company FilingsShenzhen Stock Exchange

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