investorscraft@gmail.com

Intrinsic ValueSany Heavy Industry Co., Ltd (600031.SS)

Previous Close$21.92
Intrinsic Value
Upside potential
Previous Close
$21.92

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

Sany Heavy Industry Co., Ltd. is a global leader in the capital-intensive industrial machinery sector, specializing in the research, development, and manufacturing of a comprehensive portfolio of construction equipment. Its core revenue model is driven by the sale of heavy machinery, including concrete machinery, excavators, cranes, and road construction equipment, complemented by a strategic financial services arm that provides mortgage solutions to facilitate customer purchases. Operating within the broader industrials sector, the company leverages its extensive R&D capabilities and manufacturing scale to serve infrastructure development projects worldwide. Its market position is characterized by a strong domestic presence in China and a growing international footprint, competing on technological innovation, product reliability, and comprehensive after-sales support in a highly cyclical industry sensitive to global economic and construction cycles.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 78.4 billion, demonstrating its significant scale in the industrial machinery market. Profitability was solid with a net income of CNY 6.0 billion, indicating effective cost management and operational control despite the capital-intensive nature of its business. The generation of CNY 14.8 billion in operating cash flow significantly exceeds capital expenditures, highlighting strong cash conversion efficiency.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, as evidenced by its substantial operating cash flow. A diluted EPS of CNY 0.71 reflects the profitability distributed across its large share base. Capital efficiency is demonstrated by the fact that operating cash flow comfortably funded capital expenditures of CNY 2.9 billion, allowing for reinvestment while maintaining financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 20.4 billion. Total debt stands at CNY 21.6 billion, resulting in a conservative net debt position. This structure indicates a prudent approach to leverage and a solid foundation to withstand industry cyclicality, supporting overall financial health.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.36. This provides a direct return to investors while retaining sufficient earnings to fund future growth initiatives and navigate the inherent cyclicality of the global construction and infrastructure markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 173.9 billion, the market valuation reflects the company's established scale and leading industry position. A beta of 1.044 indicates that the stock's volatility is closely aligned with broader market movements, suggesting investor perceptions are tied to general economic cycles impacting industrials.

Strategic Advantages And Outlook

Sany's strategic advantages lie in its integrated business model, combining manufacturing with financial services, and its extensive global distribution network. The outlook is contingent on global infrastructure investment cycles, but its strong balance sheet and operational scale position it to capitalize on long-term demand for construction machinery.

Sources

Company Annual ReportPublic Financial 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