investorscraft@gmail.com

Intrinsic ValueChina PengFei Group Limited (3348.HK)

Previous CloseHK$1.25
Intrinsic Value
Upside potential
Previous Close
HK$1.25

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

China PengFei Group Limited operates as a specialized industrial machinery manufacturer, focusing on the design, production, and installation of rotary kilns, grinding mills, and related equipment for heavy industries. Its core revenue model is built on selling capital equipment and providing comprehensive production line construction services, including design, procurement, and trial operations. The company serves a diverse industrial client base across the building materials, metallurgy, chemical, and environmental protection sectors, primarily within China but with an expanding international footprint. This positions it as an integral supplier to capital-intensive industries undergoing modernization and efficiency upgrades. Its market position is that of a niche equipment specialist rather than a broad industrial conglomerate, relying on deep technical expertise in rotary kiln and grinding system technology. The company leverages its long-established presence, founded in 1994, to build trust and secure contracts for large-scale, customized industrial projects, differentiating itself through integrated service offerings and after-sales support.

Revenue Profitability And Efficiency

The company generated HKD 1.26 billion in revenue for the period. Profitability was demonstrated with a net income of HKD 67.3 million. Operational efficiency is highlighted by robust operating cash flow of HKD 387 million, significantly exceeding capital expenditures, indicating strong conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.13. The substantial positive operating cash flow relative to modest capital spending of HKD 8.4 million suggests highly efficient capital deployment and strong inherent earnings power from its core equipment and construction services.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a large cash position of HKD 506.4 million and minimal total debt of HKD 1.5 million. This results in a significant net cash position, providing immense financial flexibility and a very low-risk profile.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, distributing a dividend of HKD 0.04375 per share. This payout, supported by a strong cash balance and minimal debt, indicates a commitment to returning capital alongside its operational growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 525 million, the stock trades at a low beta of 0.148, suggesting the market perceives it as a low-volatility investment. The valuation appears to reflect a cautious outlook on the cyclical heavy industrial sectors it serves.

Strategic Advantages And Outlook

The company's key advantages include its specialized technical expertise, integrated service model, and a fortress balance sheet. The outlook is tied to demand from its core industrial sectors in China and internationally, particularly for modernization and environmental upgrade projects.

Sources

Company Annual ReportHong Kong 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