investorscraft@gmail.com

Intrinsic ValueChengdu Dahongli Machinery Co.,Ltd. (300865.SZ)

Previous Close$29.08
Intrinsic Value
Upside potential
Previous Close
$29.08

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

Chengdu Dahongli Machinery Co., Ltd. operates as a specialized industrial machinery manufacturer focused on the sand, gravel, and mining equipment sector. The company's core revenue model is derived from the design, production, and sale of integrated crushing, sieving, washing, and conveying systems used primarily in construction aggregates and mineral processing. Its product portfolio serves critical infrastructure development needs, positioning it within the capital goods segment of the industrials sector. Founded in 1988 and headquartered in Chengdu, the company has established a presence both domestically within China and internationally, catering to customers in mining, quarrying, and large-scale construction projects. The firm's market position is that of a niche equipment provider competing in a cyclical industry heavily influenced by domestic infrastructure investment policies and global commodity cycles. Its longevity suggests an established operational history, though it operates in a competitive landscape alongside larger industrial conglomerates.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 372 million. However, it recorded a net loss of CNY 1.1 million, resulting in negative diluted earnings per share of CNY -0.0119. This indicates margin pressure where operational costs exceeded gross profits. The company generated positive operating cash flow of CNY 56.5 million, which significantly exceeded its capital expenditures of CNY 55.9 million, suggesting core operations remained cash-generative despite the bottom-line loss.

Earnings Power And Capital Efficiency

The negative net income reflects a period of challenged earnings power, likely due to input cost inflation, competitive pricing, or lower capacity utilization. The positive operating cash flow is a contrasting positive signal, indicating that non-cash charges impacted the net income figure. The proximity of capital expenditures to operating cash flow suggests the company is reinvesting nearly all its operational cash generation back into the business to maintain or upgrade its productive assets.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with cash and equivalents of CNY 312.6 million, which substantially exceeds its total debt of CNY 10.4 million. This results in a very strong net cash position, providing significant financial flexibility and a cushion against industry downturns. The low debt level indicates a conservative financial strategy and a balance sheet that is not highly leveraged, reducing financial risk.

Growth Trends And Dividend Policy

Despite the reported net loss for the period, the company maintained a dividend distribution of CNY 0.06 per share. This action may signal management's confidence in its cash position and medium-term prospects, or it could represent a commitment to shareholder returns despite temporary profitability challenges. The dividend payout, against a loss, is noteworthy and consumes a portion of its retained earnings or cash reserves.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.04 billion, the market valuation appears significantly disconnected from the current-year earnings, trading at a negative P/E ratio. The beta of 0.342 suggests the stock has historically exhibited lower volatility than the broader market, which is atypical for a small-cap industrial company and may indicate lower trading liquidity or specific investor perceptions about its business model's defensive qualities.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-standing operational history since 1988 and its specialized focus on a essential niche within the industrial machinery chain. Its strong, debt-free balance sheet provides a crucial advantage to navigate cyclical industry pressures and invest opportunistically. The outlook is tied to the health of the Chinese and global construction and mining sectors, with recovery dependent on a rebound in infrastructure spending and commodity demand.

Sources

Company Filings (SZSE)Provided Financial 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