investorscraft@gmail.com

Intrinsic ValueChina First Heavy Industries (601106.SS)

Previous Close$5.12
Intrinsic Value
Upside potential
Previous Close
$5.12

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

China First Heavy Industries operates as a specialized heavy equipment manufacturer serving capital-intensive industrial sectors in China and internationally. The company's core revenue model centers on designing, engineering, and producing large-scale machinery for nuclear power generation, petrochemical processing, metallurgical operations, and major infrastructure projects. Its diverse product portfolio includes nuclear reactors, hydrogenation reactors, rolling mills, forging presses, and mining excavators, positioning it as an integrated solutions provider for industrial modernization and energy infrastructure development. CFHI maintains a strategically important role as a domestic supplier of critical capital goods to state-owned enterprises across steel, energy, mining, and defense sectors, leveraging its long-established manufacturing capabilities and technical expertise in heavy machinery. The company operates in a highly cyclical market dependent on domestic industrial investment and infrastructure spending, facing competition from both domestic peers and international engineering conglomerates while benefiting from its historical relationships with key state-owned clients in strategic industries.

Revenue Profitability And Efficiency

The company reported revenue of CNY 16.6 billion but experienced significant financial stress with a net loss of CNY 3.7 billion and negative diluted EPS of CNY -0.54. Operating cash flow remained positive at CNY 473 million, though capital expenditures of CNY -508 million exceeded operating cash generation, indicating constrained investment capacity amid challenging operational conditions.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained given the substantial net loss position. The negative earnings performance suggests inefficient capital allocation and operational challenges in converting revenue into profitability. The company's ability to generate returns on its substantial asset base is currently compromised, requiring strategic improvements in operational efficiency and cost management.

Balance Sheet And Financial Health

The balance sheet shows CNY 2.9 billion in cash against total debt of CNY 14.8 billion, indicating significant leverage and potential liquidity concerns. The high debt burden relative to cash reserves and negative profitability raises questions about financial sustainability and the company's ability to service its obligations without external support or restructuring.

Growth Trends And Dividend Policy

No dividend distributions were made, reflecting the company's loss-making position and need to conserve capital. Growth trends appear challenged given the negative profitability and substantial losses, suggesting the company may be undergoing a difficult operational phase or facing structural industry headwinds affecting its core markets.

Valuation And Market Expectations

With a market capitalization of CNY 20.7 billion, the market appears to be pricing in some recovery potential despite current losses. The low beta of 0.36 suggests the stock is considered less volatile than the broader market, possibly reflecting expectations of government support or strategic importance in key industrial sectors.

Strategic Advantages And Outlook

The company's strategic position as a supplier to critical industries and long-established manufacturing capabilities provide some foundation for potential recovery. However, the outlook remains challenging given current financial performance, requiring significant operational improvements, potential restructuring, or government support to navigate the current difficulties and return to sustainable profitability.

Sources

Company financial reportsStock exchange disclosuresPublicly available financial data

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