investorscraft@gmail.com

Intrinsic ValueMH Robot & Automation Co., Ltd. (301199.SZ)

Previous Close$24.44
Intrinsic Value
Upside potential
Previous Close
$24.44

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

MH Robot & Automation Co., Ltd. operates as a specialized provider of integrated intelligent equipment systems within China's industrial machinery sector. The company generates revenue through the design, planning, and execution of turnkey automation solutions, primarily serving manufacturing industries with a focus on automotive production processes. Its core offerings encompass intelligent welding and coating equipment systems, which form the technological backbone for modern assembly lines. These systems integrate robotics, precision fixtures, and sophisticated control mechanisms to enhance manufacturing efficiency. Beyond its automotive specialization, the company provides intelligent conveying systems, environmental protection solutions for waste treatment, and utility energy supply systems, demonstrating a diversified industrial automation portfolio. This positions MH Robot as a comprehensive solutions provider rather than a mere equipment manufacturer. The company's foundation in 2010 and base in Weifang situate it within China's major industrial heartland, allowing proximity to key manufacturing clients. Its business model combines equipment sales with value-added engineering, procurement, and construction (EPC) services, creating recurring revenue streams through system integration and maintenance. The market positioning reflects a niche player focused on medium-to-large scale industrial automation projects, competing on technological integration capabilities rather than pure cost leadership.

Revenue Profitability And Efficiency

For FY 2024, MH Robot reported revenue of CNY 1.09 billion with net income of CNY 86.1 million, translating to a net profit margin of approximately 7.9%. The company demonstrated solid cash generation with operating cash flow of CNY 169.1 million, significantly exceeding net income, indicating healthy earnings quality. Capital expenditures of CNY 40.7 million suggest moderate reinvestment needs relative to the scale of operations.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at CNY 0.65, reflecting its earnings capacity on a per-share basis. Operating cash flow coverage of net income appears strong at nearly 2x, suggesting efficient working capital management. The modest capital expenditure requirement relative to operating cash flow indicates capital-light operations for an industrial equipment company, supporting sustainable earnings power.

Balance Sheet And Financial Health

MH Robot maintains a conservative financial structure with minimal debt of only CNY 263,529 against cash reserves of CNY 201.7 million. This virtually debt-free balance sheet provides significant financial flexibility. The substantial cash position relative to total operations indicates strong liquidity and capacity to fund growth initiatives without external financing.

Growth Trends And Dividend Policy

The company has implemented a dividend policy, distributing CNY 0.071428 per share, representing a payout from current earnings. The dividend initiation signals management's confidence in sustainable profitability. Future growth will likely depend on expansion within China's industrial automation market, leveraging the company's integrated solution capabilities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.29 billion, the company trades at a P/E ratio of around 61x based on FY 2024 earnings. This elevated multiple suggests market expectations for significant future earnings growth beyond current profitability levels. The low beta of 0.2 indicates lower volatility relative to the broader market.

Strategic Advantages And Outlook

MH Robot's strategic advantage lies in its integrated approach to industrial automation, combining equipment manufacturing with engineering services. The focus on automotive and environmental systems aligns with China's manufacturing upgrade initiatives. The outlook remains tied to industrial investment cycles, though the strong balance sheet provides resilience during economic fluctuations.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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