investorscraft@gmail.com

Intrinsic ValueShenZhen QiangRui Precision Technology Co., Ltd. (301128.SZ)

Previous Close$106.17
Intrinsic Value
Upside potential
Previous Close
$106.17

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

ShenZhen QiangRui Precision Technology operates as a specialized industrial machinery provider focused on the development and manufacturing of precision tooling, testing jigs, and custom automation equipment. The company serves manufacturing sectors requiring high-precision solutions, positioning itself within China's robust industrial supply chain. Its core revenue model derives from designing and producing non-standard automation systems and precision machinery components, catering to clients who need tailored solutions for production efficiency and quality control. This niche focus allows QiangRui to address specific manufacturing challenges that standard equipment cannot meet, creating value through engineering expertise and customization capabilities. The company's involvement in professional services further enhances its value proposition, offering comprehensive support from design through implementation. Operating from Shenzhen, a major Chinese manufacturing hub, QiangRui benefits from proximity to industrial clients while facing competition from both domestic and international precision equipment providers. Its market position relies on technical specialization rather than scale, targeting manufacturers who prioritize precision and reliability in their production processes.

Revenue Profitability And Efficiency

The company generated CNY 1.13 billion in revenue for FY2024 with net income of CNY 97.5 million, resulting in a net profit margin of approximately 8.7%. Operating cash flow stood at CNY 47.4 million, while capital expenditures of CNY 67.9 million indicate ongoing investment in production capabilities. The diluted EPS of CNY 1.32 reflects the company's earnings capacity relative to its equity base, though cash generation appears modest relative to net income.

Earnings Power And Capital Efficiency

QiangRui demonstrates moderate earnings power with its current profitability levels. The relationship between operating cash flow and capital expenditures suggests the company is in an investment phase, with cash flow from operations not fully covering capex requirements. The capital-intensive nature of precision equipment manufacturing requires sustained investment to maintain technological competitiveness and production capacity, impacting short-term capital efficiency metrics.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 321.3 million in cash against total debt of CNY 99.7 million, providing substantial liquidity coverage. This low leverage ratio indicates a strong balance sheet position with minimal financial risk. The comfortable cash position supports operational flexibility and potential strategic investments without requiring significant external financing.

Growth Trends And Dividend Policy

QiangRui has implemented a shareholder return policy evidenced by a dividend per share of CNY 0.4285. The company's growth trajectory appears measured, balancing reinvestment needs with capital returns. The dividend payout represents a commitment to shareholder value while maintaining sufficient retained earnings to fund future business development and technological advancements in the precision equipment sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.3 billion, the company trades at a significant premium to book value, reflecting market expectations for future growth in China's industrial automation sector. The low beta of 0.19 suggests the stock exhibits lower volatility than the broader market, potentially indicating investor perception of stable, defensive characteristics in its business model.

Strategic Advantages And Outlook

QiangRui's strategic position hinges on its technical specialization in precision equipment within China's manufacturing ecosystem. The company's long-standing presence since 2005 provides established client relationships and industry experience. The outlook depends on continued demand for automation solutions and precision manufacturing tools, particularly as Chinese industry advances technologically. Maintaining technological edge through R&D will be crucial for competitive positioning.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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