investorscraft@gmail.com

Intrinsic ValueTiandi Science & Technology Co.Ltd (600582.SS)

Previous Close$6.03
Intrinsic Value
Upside potential
Previous Close
$6.03

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

Tiandi Science & Technology operates as a specialized industrial technology provider focused on mining automation and equipment solutions. The company generates revenue through development, manufacturing, and system integration of comprehensive mining equipment including tunneling systems, continuous shearers, and potash mining machines. It serves the global mining sector with advanced automation control systems, safety monitoring networks, and specialized drilling technology equipment. The company has established a strong market position in China's industrial technology landscape by offering integrated solutions that span from equipment manufacturing to engineering project contracting services. Its diverse portfolio includes coal mine demonstration projects, production operations, and environmental solutions such as wastewater treatment and subsidence area remediation. This multifaceted approach positions Tiandi as a comprehensive technology partner rather than merely an equipment supplier within the mining industry.

Revenue Profitability And Efficiency

The company reported robust financial performance with CNY 30.5 billion in revenue and net income of CNY 2.6 billion, translating to an 8.6% net margin. Strong operating cash flow of CNY 5.1 billion significantly exceeded capital expenditures of CNY 696 million, indicating efficient capital deployment and healthy cash generation from core operations. The diluted EPS of 0.63 CNY reflects solid earnings distribution across its substantial share base.

Earnings Power And Capital Efficiency

Tiandi demonstrates substantial earnings power with operating cash flow covering capital expenditures by more than seven times, highlighting exceptional capital efficiency. The company's focus on high-margin automation systems and integrated solutions generates strong returns on invested capital. Its cash conversion cycle appears efficient given the significant operating cash flow relative to net income, suggesting effective working capital management.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet with CNY 14.1 billion in cash and equivalents against minimal total debt of CNY 706 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility. The minimal leverage and substantial cash reserves position the company well for strategic investments and weathering industry cycles.

Growth Trends And Dividend Policy

Tiandi demonstrates a balanced approach to capital allocation with a dividend per share of 0.317 CNY, representing a 50% payout ratio based on EPS. The company's growth trajectory appears supported by its strong cash position and minimal debt, enabling both organic expansion and potential strategic acquisitions. Its involvement in emerging areas like clean coal conversion and environmental technologies suggests diversification beyond traditional mining equipment.

Valuation And Market Expectations

With a market capitalization of CNY 24.7 billion, the company trades at approximately 0.8 times revenue and 9.4 times earnings. The beta of 0.442 indicates lower volatility compared to the broader market, suggesting investor perception of defensive characteristics. The valuation multiples reflect expectations for steady performance in the industrial technology sector.

Strategic Advantages And Outlook

The company's strategic advantages include its comprehensive integrated solutions approach, strong technological capabilities in mining automation, and dominant position in China's industrial technology market. Its focus on environmental technologies and clean coal conversion aligns with broader sustainability trends. The exceptional financial health provides strategic flexibility for pursuing growth opportunities in both domestic and international markets while maintaining operational stability.

Sources

Company financial reportsStock exchange disclosuresCompany description and financial 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