investorscraft@gmail.com

Intrinsic ValueInner Mongolia First Machinery Group Co.,Ltd. (600967.SS)

Previous Close$16.88
Intrinsic Value
Upside potential
Previous Close
$16.88

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

Inner Mongolia First Machinery Group operates as a diversified industrial enterprise with a dual focus on military and civilian markets. Its core revenue model is built on manufacturing and selling specialized heavy machinery, including main battle tanks, armored vehicles, and a wide array of railway freight cars. The company is a significant supplier to China's national defense sector, leveraging its state-owned heritage to secure long-term contracts. In the civilian sphere, it produces energy-saving motors, heavy truck parts, and construction machinery, diversifying its revenue streams. Its market position is fortified by its strategic role in national security and its established industrial capabilities in Northern China. The company exports its products, indicating a degree of international competitiveness, though its primary market remains domestic, serving both government and industrial clients with complex, engineered products.

Revenue Profitability And Efficiency

The company generated revenue of CNY 9.79 billion for the period. However, operational efficiency appears challenged, as evidenced by a negative operating cash flow of CNY -3.44 billion, which significantly outweighed the capital expenditures of CNY -195 million. This suggests potential pressures on working capital management or timing differences in receivables from its large government and industrial clients.

Earnings Power And Capital Efficiency

Net income was reported at CNY 499.5 million, translating to a diluted EPS of CNY 0.29. The substantial disparity between the positive net income and the deeply negative operating cash flow indicates that earnings quality may be a concern, potentially impacted by non-cash items or significant changes in balance sheet accounts like inventory or customer advances.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 2.55 billion. Total debt is remarkably low at CNY 256.8 million, resulting in a minimal debt-to-equity ratio and indicating a very conservative, virtually debt-free capital structure. This provides significant financial flexibility and resilience.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.147 per share. The specific growth trajectory is not explicitly verifiable from the provided data, but its dual-market focus and export activities suggest avenues for potential expansion, albeit within the context of its strategic, state-linked operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 32.9 billion, the market assigns a significant premium to the company's current earnings, reflecting expectations for its strategic importance and potential future growth. A beta of 0.826 indicates the stock is less volatile than the broader market, typical for a defense-oriented industrial firm.

Strategic Advantages And Outlook

The company's foremost strategic advantage is its entrenched position as a key supplier to China's military, ensuring a stable baseline of demand. Its debt-free balance sheet provides ample capacity to navigate economic cycles and invest in new technologies. The outlook is intrinsically linked to national defense budgets and its ability to successfully compete in civilian industrial markets.

Sources

Provided company data and description

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