investorscraft@gmail.com

Intrinsic ValueXi'an Typical Industries Co.,Ltd (600302.SS)

Previous Close$13.60
Intrinsic Value
Upside potential
Previous Close
$13.60

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

Xi'an Typical Industries Co., Ltd. operates as a specialized manufacturer within China's industrial machinery sector, focusing on the design, production, and global distribution of industrial sewing machines. Its core revenue model is driven by the sale of a diverse portfolio of high-speed and heavy-duty sewing equipment under the Typical brand, catering primarily to manufacturers in the apparel, textile, and luggage industries. The company serves a global client base across Asia-Pacific, Europe-Africa, the Americas, and the Middle East, positioning itself as a domestic player with an international export footprint. In a competitive landscape dominated by larger multinational corporations, Typical Industries maintains a niche presence by offering specialized machinery for various sewing applications, though it operates on a relatively smaller scale compared to global leaders. Its market position is intrinsically linked to the health of the global garment manufacturing and textile sectors, which drive demand for its capital equipment.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 446.4 million but experienced significant profitability challenges, with a net loss of CNY 153.4 million and negative diluted EPS of CNY -0.44. Operating cash flow was minimal at CNY 1.6 million, while capital expenditures of CNY -5.7 million indicate restrained investment in maintaining or expanding productive capacity during this period.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained, as evidenced by the substantial net loss. The minimal positive operating cash flow, significantly outweighed by capital expenditures, suggests challenges in generating sufficient cash from core operations to fund necessary investments, indicating poor capital efficiency in the reported period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 90.6 million against total debt of CNY 43.1 million, providing a moderate liquidity buffer. The debt level appears manageable relative to cash holdings, but the company's overall financial health is pressured by the significant operating loss incurred during the fiscal year.

Growth Trends And Dividend Policy

The company's negative net income and minimal operating cash flow reflect a challenging growth environment. No dividend was distributed (CNY 0 per share), a prudent decision consistent with preserving capital during a period of financial difficulty and negative earnings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.37 billion, the market valuation appears to incorporate expectations for a future recovery, as it significantly exceeds the company's current revenue base. A beta of 0.70 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized product portfolio and established Typical brand within niche industrial sewing applications. The outlook remains challenging, requiring a turnaround in operational performance and profitability to align its financial results with current market valuation expectations.

Sources

Company DescriptionFinancial Data Provided

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