investorscraft@gmail.com

Intrinsic ValueKeda Industrial Group Co., Ltd. (600499.SS)

Previous Close$17.69
Intrinsic Value
Upside potential
Previous Close
$17.69

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

Keda Industrial Group Co., Ltd. is a prominent Chinese industrial machinery manufacturer specializing in comprehensive production lines for building materials, primarily ceramic tiles, sanitaryware, and tableware. Its core revenue model is built on designing, manufacturing, and selling complete sets of heavy machinery and automation systems, including kilns, presses, and smart control lines, alongside aftermarket services and consumables. Operating within the capital goods sector, the company serves a global clientele in the construction materials industry, providing integrated solutions that enhance manufacturing efficiency for its customers. Keda has established a strong market position as a key domestic supplier in China while expanding its international footprint, leveraging its integrated product portfolio and technological expertise in ceramic production machinery to compete effectively.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 12.60 billion with net income of CNY 1.01 billion, translating to a net profit margin of approximately 8.0%. Operating cash flow was positive at CNY 557 million, though this was significantly lower than net income, indicating potential working capital absorption or timing differences in its project-based business model amidst substantial capital expenditures.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.53. Capital efficiency appears constrained, as evidenced by high capital expenditures of CNY -2.52 billion, which significantly exceeded operating cash flow. This suggests aggressive investment in production capacity or new technology, potentially aimed at sustaining long-term growth but pressuring near-term free cash flow generation.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 2.95 billion against total debt of CNY 5.04 billion, indicating a moderate leverage level. The company maintains a financial structure typical for a capital-intensive industrial manufacturer, with sufficient liquidity to meet obligations but also carrying a notable debt load to fund its operations and expansion initiatives.

Growth Trends And Dividend Policy

The company has implemented a shareholder returns policy, distributing a dividend of CNY 0.20 per share. The significant capital expenditure outlay suggests a strategic focus on capacity expansion and technological advancement to drive future growth, positioning the company to capitalize on demand in the global building materials machinery market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 21.35 billion, the stock trades at a P/E ratio of around 21.2x based on current earnings. A beta of 0.643 indicates lower volatility than the broader market, which may reflect its established industrial niche and perceived stability by investors despite its growth investments.

Strategic Advantages And Outlook

Keda's strategic advantage lies in its integrated product offerings and deep expertise in ceramic production technology, providing a one-stop-shop solution for clients. The outlook is tied to global construction activity and the adoption of automated manufacturing processes, with the company's significant investments positioning it to potentially capture market share, though execution and market cycles remain key factors.

Sources

Company DescriptionPublic Financial 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