investorscraft@gmail.com

Intrinsic ValueSumec Corporation Limited (600710.SS)

Previous Close$11.68
Intrinsic Value
Upside potential
Previous Close
$11.68

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

Sumec Corporation Limited operates as a prominent distributor of construction and agricultural machinery within China's industrials sector, offering an extensive portfolio including wheel loaders, excavators, motor graders, and specialized mining trucks. Its core revenue model is built on the distribution and sale of this heavy equipment and their structural parts, supplemented by solar home lighting systems, catering primarily to the construction, infrastructure, and agricultural industries. The company has established a significant international footprint, exporting its products across Southeast Asia, West Asia, the CIS region, Africa, and South America, which diversifies its revenue streams and mitigates regional market risks. This global distribution network, combined with its long-standing presence since 1961, positions Sumec as a well-recognized player in the competitive machinery distribution landscape, leveraging its scale and geographic reach to serve a broad customer base.

Revenue Profitability And Efficiency

Sumec generated substantial revenue of CNY 117.17 billion, demonstrating its significant market scale. The company translated this into a net income of CNY 1.15 billion, indicating a relatively thin net profit margin. Its operating cash flow of CNY 5.17 billion was robust, significantly exceeding capital expenditures, which reflects efficient conversion of earnings into cash from its core distribution operations.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with a diluted EPS of CNY 0.88. Its capital efficiency is highlighted by operating cash flow that comfortably covers modest capital expenditures of CNY -147.75 million, suggesting the business model does not require heavy ongoing investment to maintain its distribution and sales operations.

Balance Sheet And Financial Health

Sumec maintains a strong liquidity position with cash and equivalents of CNY 13.65 billion. This substantial cash reserve stands in contrast to a manageable total debt of CNY 3.14 billion, indicating a very conservative leverage profile and a robust, low-risk financial structure that provides significant operational flexibility.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.369. This payout, against its earnings, suggests a shareholder-friendly policy. Future growth is likely tied to the cyclical demand in construction and agricultural machinery, both domestically and in its diverse international export markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.90 billion, the market valuation appears modest relative to the company's high revenue base. A beta of 0.477 suggests the stock has been less volatile than the broader market, potentially reflecting its stable, though low-margin, distribution business model.

Strategic Advantages And Outlook

Sumec's key strategic advantages include its extensive product portfolio, established brand history, and a diversified global export network that reduces dependency on any single market. The outlook is intrinsically linked to global infrastructure development cycles and commodity prices, which drive demand for its distributed machinery. Its strong balance sheet provides a solid foundation to navigate market fluctuations.

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