investorscraft@gmail.com

Intrinsic ValueInner Mongolia North Hauler Joint Stock Co., Ltd. (600262.SS)

Previous Close$31.56
Intrinsic Value
Upside potential
Previous Close
$31.56

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

Inner Mongolia North Hauler Joint Stock Co., Ltd. operates as a specialized manufacturer of heavy-duty off-highway mining trucks, serving both domestic Chinese and international markets. The company's core revenue model centers on the design, production, and sale of ruggedized haulage vehicles for mining operations, including mechanical drive, electric drive, and articulated dump trucks, alongside underground explosion-proof engineering vehicles and specialized concrete transporters. As a key player in China's industrial machinery sector, North Hauler leverages its established manufacturing capabilities and technical expertise to cater to the demanding requirements of resource extraction industries. The company maintains a focused market position by providing durable, purpose-built equipment complemented by spare parts and hydraulic components, positioning itself as a regional specialist in heavy mining transportation solutions rather than competing in broader agricultural or construction machinery markets.

Revenue Profitability And Efficiency

The company generated CNY 2.92 billion in revenue with net income of CNY 178.9 million, reflecting a net margin of approximately 6.1%. Operating cash flow of CNY 363.8 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 15.8 million were modest relative to operating cash flow, suggesting disciplined investment in maintaining production capacity.

Earnings Power And Capital Efficiency

North Hauler demonstrated solid earnings power with diluted EPS of CNY 1.05. The company's capital efficiency is evidenced by its ability to generate substantial operating cash flow relative to its asset base. The modest capital expenditure requirements indicate a mature operational model with efficient utilization of existing manufacturing infrastructure.

Balance Sheet And Financial Health

The company maintains a strong financial position with CNY 869.2 million in cash and equivalents against total debt of CNY 100.1 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience. The low debt level relative to cash reserves indicates minimal financial risk and strong liquidity management.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.316 per share. This represents a payout ratio of approximately 30% based on current EPS, balancing capital returns with retention for operational needs. The dividend yield and payout ratio suggest a commitment to returning capital while maintaining financial stability for potential growth initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 3.76 billion, the company trades at approximately 1.3 times revenue and 21 times earnings. The beta of 0.64 indicates lower volatility than the broader market, reflecting the company's established market position and stable business model. Current valuation multiples suggest moderate growth expectations from the market.

Strategic Advantages And Outlook

The company's strategic advantages include specialized expertise in mining truck manufacturing and established relationships in the resource extraction sector. Its strong balance sheet provides flexibility to navigate industry cycles and pursue selective growth opportunities. The focus on specialized, durable equipment positions it well within niche mining transportation markets, though exposure to commodity cycles remains a consideration for future performance.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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