investorscraft@gmail.com

Intrinsic ValueShaanxi Construction Machinery Co.,Ltd (600984.SS)

Previous Close$3.98
Intrinsic Value
Upside potential
Previous Close
$3.98

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

Shaanxi Construction Machinery operates as a specialized industrial equipment manufacturer focused on China's infrastructure development sector. The company generates revenue through manufacturing, sales, and leasing of construction machinery including road pavers, milling planers, pile machinery, and tower cranes. Its business model integrates equipment manufacturing with value-added services such as technical consultation, equipment remanufacturing, and spare parts sales, creating multiple revenue streams. Operating in the competitive Chinese construction machinery market, the company leverages its established presence since 1954 to serve domestic infrastructure projects while maintaining some international operations. Its market position reflects a mid-tier specialized manufacturer rather than a dominant industry leader, focusing on specific equipment categories where it maintains technical expertise and regional distribution networks.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.73 billion but experienced significant challenges with a net loss of CNY 988 million, indicating severe profitability pressures. Operating cash flow remained positive at CNY 402 million, suggesting some operational cash generation despite the substantial net loss. The negative EPS of -0.79 CNY reflects the challenging operating environment and potential margin compression in the competitive construction machinery sector.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The company maintained significant capital expenditures of CNY 653 million, indicating ongoing investment in production capacity and equipment. The negative profitability metrics suggest challenges in converting revenue into sustainable earnings, potentially reflecting industry cyclicality, competitive pressures, or operational inefficiencies requiring strategic attention.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.33 billion in cash against total debt of CNY 5.73 billion, indicating elevated leverage levels. The debt-to-equity structure suggests financial strain, though the positive operating cash flow provides some liquidity support. The capital structure may require optimization to improve financial stability and reduce interest burden given the current loss-making position.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the loss-making position and likely preservation of capital for operational needs. Growth trends appear challenged given the negative profitability, though the substantial capital expenditure suggests management's commitment to maintaining competitive positioning. The company's performance likely reflects broader cyclical trends in China's construction and infrastructure investment sectors.

Valuation And Market Expectations

With a market capitalization of CNY 4.56 billion, the market appears to be pricing in recovery potential despite current challenges. The beta of 0.459 suggests lower volatility than the broader market, possibly reflecting the company's established market position. Valuation metrics likely incorporate expectations for eventual cyclical recovery in China's infrastructure investment cycle.

Strategic Advantages And Outlook

The company's long-established presence since 1954 provides institutional knowledge and customer relationships in China's construction sector. Its integrated model combining manufacturing with leasing and services offers diversification benefits. The outlook depends on recovery in China's infrastructure investment cycle, operational efficiency improvements, and potential debt restructuring to strengthen the financial position for sustainable growth.

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