investorscraft@gmail.com

Intrinsic ValueBeijing AriTime Intelligent Control Co., Ltd. (600560.SS)

Previous Close$16.71
Intrinsic Value
Upside potential
Previous Close
$16.71

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

Beijing AriTime Intelligent Control Co., Ltd. is a specialized industrial automation solutions provider operating within China's industrials sector. Its core revenue model is built on the research, development, production, and sale of proprietary automation systems, complemented by engineering and technical service projects. The company's diverse product portfolio includes the AriCon distributed control system, AriDrive electric drives, AriMeter industrial testing instruments, and the AriMes manufacturing execution software, which are critical for optimizing industrial processes. These solutions are deployed across a wide range of heavy industries, including metallurgy, mining, chemicals, petroleum, power, and environmental protection, positioning the company as an integrated automation partner rather than just a hardware supplier. This focus on process control and execution systems within key industrial verticals provides a defensible niche, though it operates in a competitive market dominated by larger global players. Its long-standing presence since 1999 and headquarters in Beijing afford it deep domestic market knowledge and customer relationships, essential for securing engineering projects and recurring service revenue in a region prioritizing industrial modernization and efficiency.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 739.4 million and net income of CNY 52.6 million, translating to a net profit margin of approximately 7.1%. However, operating cash flow was negative at CNY -77.8 million, which, combined with modest capital expenditures of CNY -7.1 million, indicates potential working capital pressures or timing differences in cash collection from projects and customers.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with a diluted EPS of CNY 0.24. The significant negative operating cash flow relative to positive net income suggests that earnings are not yet being fully converted into cash, which may be typical for project-based businesses with long cycles but requires monitoring for sustainability and capital efficiency.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged with a cash position of CNY 167.1 million significantly outweighing total debt of CNY 10.8 million. This low debt level provides a strong liquidity buffer and financial flexibility to navigate the negative operating cash flow and fund future growth initiatives or withstand industry cyclicality.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.071. The payout represents a portion of earnings, indicating a commitment to returning capital while likely retaining funds to support its research and development efforts and project-based business model, which is crucial for long-term growth in the automation sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.82 billion, the market values the company at a price-to-sales multiple of roughly 5.2x and a P/E ratio of approximately 72.6x based on current earnings. This elevated earnings multiple suggests market expectations for significant future profit growth and expansion, potentially pricing in a recovery from the current cash flow challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized, integrated product suite and deep vertical expertise within China's critical process industries. Its outlook is tied to domestic industrial modernization and automation adoption trends, though it must successfully navigate cash flow conversion and competitive pressures to justify its current valuation and achieve sustained growth.

Sources

Company DescriptionProvided 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