investorscraft@gmail.com

Intrinsic ValueXiangyang BOYA Precision Industrial Equipments Co., Ltd (300971.SZ)

Previous Close$25.25
Intrinsic Value
Upside potential
Previous Close
$25.25

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

Xiangyang BOYA Precision Industrial Equipments operates as a specialized manufacturer within China's industrial machinery sector, focusing on precision equipment for sheet and strip metal forming and processing. The company's core revenue model centers on designing, producing, and selling integrated solutions, including straightening, shearing, and roller coating equipment, alongside critical components like roller parts and bearing assemblies. This positions BOYA as a key supplier to industries requiring high-tolerance metal fabrication, serving both domestic Chinese and international markets. Founded in 1999 and based in Xiangyang, the company has established a niche in providing essential machinery for transforming raw metal strips into finished components, supporting sectors such as automotive, construction, and general manufacturing. Its market position is built on technical expertise in precision engineering, offering a vertically integrated portfolio that ranges from individual parts to complete equipment systems. This integrated approach allows BOYA to capture value across the production chain, catering to customers needing reliable, customized industrial solutions for their metalworking processes.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 385.4 million, achieving a net income of CNY 43.8 million. This translates to a net profit margin of approximately 11.4%, indicating solid profitability from its operations. The company generated CNY 60.3 million in operating cash flow, significantly exceeding its capital expenditures of CNY 18.9 million, demonstrating efficient conversion of earnings into cash and strong operational funding capacity.

Earnings Power And Capital Efficiency

BOYA's earnings power is reflected in its diluted EPS of CNY 0.52. The substantial positive operating cash flow, which is nearly 1.4 times its net income, suggests high-quality earnings that are not solely reliant on non-cash items. The company's ability to fund its capital investment needs internally from cash flow highlights effective capital management and a self-sustaining operational model.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with cash and equivalents of CNY 404.4 million, which is substantially higher than its total debt of CNY 50.8 million. This results in a strong net cash position, providing significant financial flexibility and a low-risk profile. The minimal debt level indicates a conservative financial strategy and a high degree of liquidity to navigate market cycles.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has demonstrated a commitment to shareholder returns, paying a dividend per share of CNY 0.17857. The dividend, supported by strong cash generation, indicates a shareholder-friendly capital allocation policy. The balance between reinvesting for future growth and returning capital to investors appears to be managed prudently.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.80 billion, the market valuation implies certain growth expectations relative to the company's current earnings and revenue base. The beta of 0.836 suggests the stock has historically been less volatile than the broader market, which may reflect its niche industrial focus and stable financial profile as perceived by investors.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-standing expertise in precision industrial equipment and its integrated product portfolio. Its strong net cash position provides a cushion for strategic investments or weathering economic downturns. The outlook will depend on its ability to leverage its technical specialization to capture demand in its target industrial end-markets, both within China and internationally.

Sources

Company DescriptionFinancial Data Provided

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