investorscraft@gmail.com

Intrinsic ValueSuzhou Alton Electrical & Mechanical Industry Co., Ltd. (301187.SZ)

Previous Close$24.59
Intrinsic Value
Upside potential
Previous Close
$24.59

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

Suzhou Alton Electrical & Mechanical Industry Co., Ltd. operates as a specialized manufacturer within the industrial sector, focusing on the design, development, and production of a diverse portfolio of electromechanical products. Its core offerings include dry and wet vacuum cleaners tailored for office, household, garage, and industrial applications, complemented by car cleaners, small air compressors, and a comprehensive range of essential accessories like extension tubes and brushes. The company's revenue model is fundamentally built on the manufacturing and sale of these durable goods, serving a global customer base across the United States, Canada, and other international markets. This positions it within the competitive business equipment and supplies niche, where operational efficiency and product reliability are critical. Suzhou Alton has established a distinct market position by leveraging its integrated production capabilities, from design to final assembly, which allows for quality control and cost management. Its focus on both consumer and light industrial segments provides a diversified revenue stream, mitigating reliance on any single market vertical and enhancing its resilience against sector-specific downturns.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.76 billion, demonstrating its commercial scale. Profitability was solid, with net income reaching CNY 253 million, translating to a healthy net margin. The firm generated robust operating cash flow of CNY 368 million, indicating efficient conversion of earnings into cash, though this was offset by significant capital expenditures aimed at expanding production capacity.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted EPS of CNY 1.4. The substantial capital expenditure of over CNY 655 million, which exceeds operating cash flow, signals a period of aggressive investment in property, plant, and equipment. This strategy suggests a focus on scaling manufacturing capabilities, which may enhance future earnings potential but currently pressures free cash flow generation.

Balance Sheet And Financial Health

Suzhou Alton maintains a strong liquidity position with cash and equivalents of CNY 929 million. Total debt stands at approximately CNY 540 million, resulting in a conservative leverage profile. The substantial cash reserve provides a significant buffer for operations and future investments, contributing to a stable financial foundation with low immediate solvency risk.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, distributing a dividend of CNY 0.83 per share. The high level of capital investment points to a growth-oriented strategy, prioritizing the expansion of its production base. This balance between rewarding investors and funding internal growth initiatives reflects a focused approach to capital allocation for long-term value creation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.14 billion, the market assigns a valuation that incorporates expectations for future growth stemming from its recent investments. The stock's beta of 0.52 indicates lower volatility compared to the broader market, which may appeal to investors seeking exposure to the industrials sector with a moderated risk profile.

Strategic Advantages And Outlook

The company's key strategic advantage lies in its vertically integrated manufacturing model, which controls the entire production process from design to assembly. The outlook is shaped by its capacity expansion efforts; successful execution should strengthen its competitive position in the global market for electromechanical products, though it must navigate the challenges of integrating new assets and managing increased operational complexity.

Sources

Company Description and Financial 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