investorscraft@gmail.com

Intrinsic ValueAnhui Heli Co.,Ltd. (600761.SS)

Previous Close$21.82
Intrinsic Value
Upside potential
Previous Close
$21.82

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

Anhui Heli Co., Ltd. is a prominent Chinese industrial vehicle manufacturer operating within the capital goods sector of the Industrials industry. The company's core revenue model is derived from the research, development, manufacturing, and global sale of a comprehensive portfolio of material handling equipment. Its diverse product lineup includes electric, lithium battery, and internal combustion engine forklifts, alongside heavy-duty machinery, port equipment, wheel loaders, and advanced automated guided vehicles (AGVs). Anhui Heli has established a strong market position, particularly within China, by leveraging its long-standing HELI brand reputation founded in 1958. The company competes by offering integrated logistics solutions, such as its proprietary FICS fleet management system, which adds value beyond mere equipment sales. Its international export activities further diversify its revenue streams and mitigate geographic concentration risk, solidifying its role as a key player in the global industrial vehicle and intralogistics automation market.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 17.3 billion for the period. Profitability is strong, with net income reaching CNY 1.32 billion, translating to a healthy net margin. Operating cash flow generation was positive at CNY 473 million, though it was significantly lower than net income, indicating potential working capital investments or timing differences in its operational cycle.

Earnings Power And Capital Efficiency

Anhui Heli demonstrates solid earnings power, with diluted earnings per share of CNY 1.48. Capital expenditure was substantial at CNY -841 million, reflecting significant investment in maintaining and expanding its manufacturing capabilities and product development. This high level of investment is typical for a capital-intensive industrial manufacturer focused on innovation and growth.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.2 billion against total debt of CNY 2.07 billion, indicating a manageable leverage profile. The company maintains a solid financial foundation to support its operations and strategic initiatives. Its low beta of 0.56 suggests the stock has been less volatile than the broader market.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.6 per share. This commitment to returning capital to shareholders, combined with its significant reinvestment via capital expenditures, indicates a balanced approach to pursuing growth while providing investor returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.5 billion, the market values the company at a price-to-earnings multiple derived from its current earnings and share price. This valuation reflects investor expectations for the company's continued execution within the industrial machinery sector and its ability to navigate economic cycles.

Strategic Advantages And Outlook

Anhui Heli's strategic advantages include its long-established HELI brand, comprehensive product portfolio, and integrated logistics solutions. The outlook is supported by its focus on innovative, electric, and automated vehicles, positioning it to benefit from trends in automation and sustainable industrial practices, both domestically and in international markets.

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