investorscraft@gmail.com

Intrinsic ValueXiamen XGMA Machinery Company Limited (600815.SS)

Previous Close$3.12
Intrinsic Value
Upside potential
Previous Close
$3.12

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

Xiamen XGMA Machinery operates as a specialized manufacturer within China's competitive industrial machinery sector, focusing on the production and sale of a diverse portfolio of engineering equipment. Its core revenue model is driven by the sale of road construction machinery, including various rollers and bulldozers, industrial material handling solutions like forklifts, and heavy excavation equipment such as wheel and crawler excavators. The company serves a broad range of end-markets, including construction, mining, logistics, agriculture, and major infrastructure projects like metro systems and tunnel development, which provides some diversification against cyclical downturns in any single segment. XGMA maintains an international footprint, exporting its products across Central and South America, Africa, Southeast Asia, and other global regions, though it remains a smaller, niche player compared to domestic giants in the vast Chinese construction machinery industry. Its long operating history since 1951 provides established manufacturing expertise and brand recognition within its targeted markets.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 683.3 million. Profitability was minimal, with net income of CNY 6.8 million, resulting in a very thin net margin. Operating cash flow was significantly stronger at CNY 108.0 million, indicating that cash generation from core operations remains healthy despite the modest bottom-line result.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, as evidenced by diluted EPS of CNY 0.0038. Capital expenditure of CNY -82.1 million indicates ongoing investment in maintaining or upgrading its productive capacity. The positive operating cash flow significantly exceeding net income suggests quality earnings, though overall capital efficiency metrics are subdued.

Balance Sheet And Financial Health

The balance sheet shows a robust liquidity position with cash and equivalents of CNY 342.9 million. Total debt is modest at CNY 49.0 million, indicating a very conservative leverage profile and a strong net cash position. This provides significant financial flexibility and a buffer against market volatility or operational challenges.

Growth Trends And Dividend Policy

Recent performance does not indicate strong growth momentum based on the provided figures. The company has a stated dividend policy of not distributing earnings to shareholders, as confirmed by a dividend per share of zero. Capital is likely being retained to fund operations and potential strategic initiatives within its competitive market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.04 billion, the market assigns a significant premium to the company's current earnings and revenue base. This valuation likely incorporates expectations for a future recovery in the cyclical construction and infrastructure sectors, or potential strategic value, rather than its present financial performance.

Strategic Advantages And Outlook

The company's key advantages include its long-established presence, specialized product portfolio, and export market diversification. Its outlook is intrinsically tied to the health of the global and domestic construction and infrastructure cycles. Its strong, unlevered balance sheet provides stability to navigate industry downturns and potentially capitalize on opportunities.

Sources

Company Annual ReportPublic Financial Disclosures

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