investorscraft@gmail.com

Intrinsic ValueShanghai Mechanical & Electrical Industry Co.,Ltd. (600835.SS)

Previous Close$27.15
Intrinsic Value
Upside potential
Previous Close
$27.15

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

Shanghai Mechanical & Electrical Industry Co., Ltd. operates as a diversified industrial machinery manufacturer specializing in essential building systems and automation solutions within China's industrial sector. The company generates revenue through the production and sale of elevators, air conditioning systems, motors, precision hydraulic components, and digital printing equipment. Its product portfolio extends to advanced mechatronics, industrial automation systems, and intelligent manufacturing machinery, positioning it as an integrated provider of mechanical and electrical infrastructure. Operating in China's competitive industrial machinery market, the company leverages its Shanghai base to serve domestic construction, manufacturing, and infrastructure development sectors. Its market position reflects a focus on essential industrial components rather than consumer-facing products, with operations spanning multiple industrial sub-segments including building systems, power transmission, and factory automation equipment.

Revenue Profitability And Efficiency

The company generated CNY 20.68 billion in revenue with net income of CNY 937 million, reflecting a net margin of approximately 4.5%. Operating cash flow of CNY 897 million significantly exceeded capital expenditures of CNY 72 million, indicating strong cash generation relative to investment needs. This operational efficiency suggests effective management of working capital and prudent capital allocation in its industrial equipment operations.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.92, the company demonstrates moderate earnings power relative to its market capitalization. The substantial cash position of CNY 13.29 billion compared to minimal total debt of CNY 48 million indicates exceptional capital efficiency and conservative financial management. This low-leverage structure provides significant financial flexibility for strategic investments or market opportunities.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength with cash and equivalents representing over 50% of market capitalization. Minimal debt of CNY 48 million against cash holdings of CNY 13.29 billion creates a net cash position, indicating robust financial health. This conservative capital structure provides substantial buffer against market volatility and supports strategic flexibility.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.42 per share representing a payout ratio of approximately 46% of earnings. This balanced approach returns capital to shareholders while retaining earnings for operational needs and potential growth initiatives within China's industrial machinery sector.

Valuation And Market Expectations

Trading with a market capitalization of CNY 24.51 billion, the company's valuation reflects a P/E ratio of approximately 26x based on current earnings. The low beta of 0.511 suggests lower volatility compared to the broader market, indicating investor perception of stable but moderate growth prospects in China's industrial equipment sector.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified industrial product portfolio and strong financial position within China's manufacturing ecosystem. Its focus on essential mechanical and electrical equipment provides stability, though growth depends on domestic industrial investment trends and infrastructure development policies in the Chinese market.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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