investorscraft@gmail.com

Intrinsic ValueReach Machinery Co Ltd (301596.SZ)

Previous Close$74.41
Intrinsic Value
Upside potential
Previous Close
$74.41

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

Reach Machinery Co Ltd operates as a specialized manufacturer of critical components for industrial automation and power transmission systems. The company's core revenue model centers on the research, development, and sale of precision mechanical parts including electromagnetic brakes, harmonic reducers, and couplings. These components serve diverse high-end equipment manufacturing sectors such as robotics, CNC machinery, wind power generation, and automated material handling systems. Operating within China's industrial automation ecosystem, Reach Machinery has established a niche position by supplying essential transmission and braking solutions that enable precision motion control. The company's product portfolio addresses specific technical requirements across multiple industrial applications, positioning it as a specialized supplier rather than a mass-market producer. This focused approach allows Reach Machinery to maintain technical expertise while serving customers in automation equipment manufacturing who require reliable, high-performance components for their systems. The company's international operations suggest developing export capabilities beyond its domestic Chinese market base.

Revenue Profitability And Efficiency

For FY 2024, Reach Machinery reported revenue of CNY 615.9 million with net income of CNY 100.9 million, representing a robust net margin of approximately 16.4%. The company generated operating cash flow of CNY 88.0 million, which comfortably covered capital expenditures of CNY 29.5 million. This indicates efficient conversion of profits into cash from core operations, supporting ongoing investment needs without excessive external financing requirements.

Earnings Power And Capital Efficiency

The company demonstrated strong earnings power with diluted EPS of CNY 2.09, reflecting effective utilization of its equity base. Operating cash flow significantly exceeded capital expenditures by nearly three times, suggesting disciplined capital allocation. The positive cash generation supports both reinvestment in the business and potential shareholder returns while maintaining operational flexibility.

Balance Sheet And Financial Health

Reach Machinery maintains a conservative financial position with cash and equivalents of CNY 202.6 million against total debt of CNY 54.7 million, resulting in a substantial net cash position. This low leverage profile provides significant financial flexibility to navigate economic cycles and pursue strategic opportunities. The strong liquidity position underscores the company's financial stability.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, declaring a dividend of CNY 0.40 per share for FY 2024. This represents a payout ratio of approximately 19% based on diluted EPS, indicating a balanced approach between rewarding shareholders and retaining earnings for growth. The dividend initiation reflects management's confidence in sustainable cash generation capabilities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.21 billion, the company trades at a significant premium to its reported financial metrics, suggesting market expectations for substantial future growth. The elevated beta of 2.1 indicates high sensitivity to market movements, reflecting investor perception of the company's growth-oriented profile within the cyclical industrial sector.

Strategic Advantages And Outlook

Reach Machinery's strategic position within China's industrial automation supply chain provides exposure to multiple growth drivers including robotics adoption and manufacturing upgrading. The company's specialized component focus offers defensive characteristics through product diversification across end markets. Execution on international expansion and technological advancement will be critical for sustaining competitive advantages in an evolving industrial landscape.

Sources

Company filingsMarket 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