investorscraft@gmail.com

Intrinsic ValueXi'an Shaangu Power Co., Ltd. (601369.SS)

Previous Close$10.66
Intrinsic Value
Upside potential
Previous Close
$10.66

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

Xi'an Shaangu Power operates as a specialized industrial machinery provider focused on energy conversion systems and turbo machinery solutions. The company serves capital-intensive industries including metallurgy, power generation, petrochemicals, and environmental protection through its comprehensive portfolio of compressors, steam turbines, and recovery power generation plants. Its business model integrates equipment manufacturing with high-value services including packaged engineering, maintenance, technical support, and financing solutions, creating recurring revenue streams alongside project-based equipment sales. As a subsidiary of Shaanxi Blower Group, the company maintains a strong position in China's industrial infrastructure sector, leveraging its technical expertise in rotating machinery and energy efficiency systems. The company has expanded into environmental services including sewage treatment and resource regeneration, positioning itself to benefit from China's sustainability initiatives while maintaining its core competency in heavy industrial equipment for traditional sectors.

Revenue Profitability And Efficiency

The company generated CNY 10.3 billion in revenue with net income of CNY 1.04 billion, demonstrating solid profitability with a net margin of approximately 10.1%. Operating cash flow of CNY 1.15 billion significantly exceeded capital expenditures of CNY 216 million, indicating strong cash generation from core operations. This efficient cash conversion supports both ongoing operations and strategic investments without requiring external financing.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.60 reflects effective earnings generation relative to the shareholder base. The substantial operating cash flow coverage of capital expenditures demonstrates disciplined capital allocation. The company's focus on high-margin service offerings alongside equipment sales enhances overall capital efficiency and returns on invested capital in its specialized industrial niche.

Balance Sheet And Financial Health

The company maintains a robust financial position with CNY 10.95 billion in cash and equivalents against total debt of CNY 3.14 billion, providing significant liquidity buffers. This conservative balance sheet structure supports operational flexibility and strategic initiatives while minimizing financial risk in the capital-intensive industrial machinery sector.

Growth Trends And Dividend Policy

The dividend per share of CNY 0.27 represents a payout ratio of approximately 45%, indicating a balanced approach to returning capital to shareholders while retaining earnings for growth. The company's expansion into environmental services and energy efficiency solutions positions it to benefit from China's industrial modernization and sustainability trends.

Valuation And Market Expectations

With a market capitalization of CNY 14.3 billion, the company trades at approximately 1.4 times revenue and 13.7 times earnings. The beta of 0.90 suggests moderate sensitivity to market movements, reflecting the company's established position in industrial markets rather than high-growth technology sectors.

Strategic Advantages And Outlook

The company's integrated approach combining equipment manufacturing with service and financing solutions creates competitive advantages through customer stickiness and recurring revenue. Its expertise in energy conversion systems positions it well for China's industrial efficiency and environmental protection initiatives, though it remains exposed to cyclical demand from capital-intensive industries such as metallurgy and petrochemicals.

Sources

Company financial reportsStock exchange disclosuresCorporate website information

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