investorscraft@gmail.com

Intrinsic ValueKraussMaffei Company Limited (600579.SS)

Previous Close$8.76
Intrinsic Value
Upside potential
Previous Close
$8.76

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

KraussMaffei Company Limited operates as a specialized industrial machinery manufacturer focused on plastics and rubber processing equipment. The company generates revenue through the design, production, and sale of advanced injection molding machinery, twin-screw extruders, reaction process systems, and comprehensive digital service solutions. Operating within the competitive industrial machinery sector, the company serves global manufacturing clients requiring precision processing technologies for polymer materials. Its market position is built on technological expertise in chemical engineering, automated control systems, and integrated manufacturing solutions, though it faces intense competition from established global equipment manufacturers. The company's product portfolio includes specialized equipment for various industrial applications, supported by research capabilities in material science and process automation.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 9.61 billion for the period, indicating significant operational scale in its machinery markets. However, profitability remains challenged with a substantial net loss of CNY -2.20 billion and negative diluted EPS of -4.44 CNY. Operating cash flow of CNY 241 million suggests some operational cash generation despite the reported losses, though capital expenditures of CNY -281 million indicate ongoing investment requirements.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by operational challenges, as evidenced by the significant net loss position. The negative EPS reflects pressure on per-share profitability metrics. The company's ability to generate positive operating cash flow while reporting substantial accounting losses suggests potential timing differences or non-cash charges affecting reported earnings, though capital efficiency metrics require improvement given the current financial performance.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 283 million against total debt of CNY 341 million, indicating a relatively balanced liquidity position with moderate leverage. The debt level appears manageable given the company's revenue scale, though the loss-making position may constrain financial flexibility. The capital structure suggests ongoing funding requirements to support operations and potential turnaround efforts in a capital-intensive industry.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and likely focus on preserving capital. Growth trends appear challenged given the current financial results, though the company maintains significant revenue scale in its specialized machinery markets. The absence of dividends reflects a conservative capital allocation approach amid operational restructuring or turnaround requirements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.43 billion, the company trades at a significant discount to its annual revenue, reflecting market concerns about profitability and future prospects. The low beta of 0.40 suggests relative insulation from broader market movements, possibly indicating investor perception of company-specific factors driving valuation. The current valuation appears to discount substantial execution risks and turnaround requirements.

Strategic Advantages And Outlook

The company's strategic advantages include specialized expertise in plastics processing machinery and chemical engineering systems, serving niche industrial markets. Its technological capabilities in automated manufacturing solutions and digital services provide potential differentiation. However, the outlook remains challenging given current financial performance, requiring successful execution of operational improvements and potential market recovery in industrial equipment demand to restore sustainable profitability.

Sources

Company financial reportsStock exchange disclosuresPublic 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