investorscraft@gmail.com

Intrinsic ValueYutong Heavy Industries Co.,Ltd. (600817.SS)

Previous Close$12.37
Intrinsic Value
Upside potential
Previous Close
$12.37

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

Yutong Heavy Industries operates as a specialized equipment manufacturer focused on environmental management and construction machinery solutions in China. The company generates revenue through the research, development, production, and sale of sanitation cleaning equipment, garbage collection systems, and specialized construction machinery including rotary drilling rigs and crawler cranes. Its diversified product portfolio serves multiple sectors including municipal services, construction, and mining industries, positioning the company as an integrated solutions provider for urban environmental management and infrastructure development. Yutong has established a strong market presence through its comprehensive offering of both traditional and innovative equipment, including electric and unmanned mining vehicles, demonstrating technological adaptation within the heavy machinery sector. The company's focus on living environment management services and sustainable equipment solutions aligns with China's ongoing urbanization and environmental protection initiatives, providing stable demand fundamentals in its core markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.80 billion with net income of CNY 227 million, achieving a net margin of approximately 6.0%. Operating cash flow of CNY 571.5 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures were minimal at CNY 20.4 million, suggesting mature operations with limited expansion requirements.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.43 reflects moderate earnings power relative to the company's market capitalization. The substantial operating cash flow generation relative to net income demonstrates effective working capital management. The modest capital expenditure requirements indicate capital-efficient operations with limited need for significant reinvestment to maintain competitive positioning.

Balance Sheet And Financial Health

The company maintains a robust financial position with CNY 1.35 billion in cash and equivalents against total debt of CNY 319 million, resulting in a net cash position. This strong liquidity profile provides significant financial flexibility. The low debt level and substantial cash reserves indicate conservative financial management and strong balance sheet health.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.38, representing a substantial payout relative to earnings. This dividend policy suggests management's confidence in sustainable cash generation. The focus on electric and unmanned equipment indicates strategic positioning for future growth in sustainable machinery markets.

Valuation And Market Expectations

With a market capitalization of CNY 6.29 billion, the company trades at approximately 1.7 times revenue and 28 times earnings. The beta of 0.658 indicates lower volatility than the broader market, suggesting perceived stability. Current valuation reflects expectations for steady performance in its niche equipment markets.

Strategic Advantages And Outlook

The company benefits from its specialized expertise in environmental management equipment and construction machinery, serving essential municipal and infrastructure needs. Its development of electric and unmanned vehicles positions it for evolving market demands in sustainable equipment. Strong financial health provides strategic flexibility to pursue opportunities in China's ongoing urbanization and environmental initiatives.

Sources

Company financial statementsStock exchange disclosuresCompany description documents

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