investorscraft@gmail.com

Intrinsic ValueSinomach Heavy Equipment Group Co., Ltd. (601399.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

Sinomach Heavy Equipment Group operates as a specialized industrial machinery manufacturer focused on heavy-duty equipment for power generation, nuclear energy, and heavy industries. The company generates revenue through the research, development, design, and sale of technical equipment including heavy castings, forgings, pressure vessels, and crushers. As a subsidiary of China National Machinery Industry Corporation, it occupies a strategic position in China's industrial supply chain, serving critical sectors such as thermal and nuclear power, petrochemical processing, and metallurgy. The company's product portfolio includes specialized components for power stations, nuclear pressurized equipment, and industrial cranes, positioning it as a key domestic supplier in China's heavy equipment manufacturing ecosystem. Its market position is strengthened by its technical expertise in large-scale fabrication and its role in supporting national infrastructure development priorities.

Revenue Profitability And Efficiency

The company reported revenue of CNY 12.67 billion with net income of CNY 431.8 million, reflecting a net margin of approximately 3.4%. Operating cash flow of CNY 1.73 billion significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 806.5 million demonstrate ongoing investment in production capacity and technological capabilities to support future operations.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.06 reflects modest earnings power relative to the company's asset base. The substantial operating cash flow generation compared to net income suggests effective working capital management. The company maintains a capital-intensive business model requiring significant ongoing investment in manufacturing infrastructure and specialized equipment.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with cash and equivalents of CNY 8.81 billion against minimal total debt of CNY 211 million, indicating a conservative financial structure. This strong cash position provides operational flexibility and financial stability, with negligible leverage concerns. The company's financial health appears solid with ample resources to weather industry cycles.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings to fund operational needs and strategic investments. This approach aligns with the capital-intensive nature of heavy equipment manufacturing and supports long-term growth initiatives. The focus appears to be on reinvestment rather than shareholder distributions at this development stage.

Valuation And Market Expectations

With a market capitalization of CNY 24.45 billion, the company trades at approximately 1.9 times revenue and 56.6 times earnings. The low beta of 0.49 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its defensive characteristics as an industrial equipment supplier to essential sectors.

Strategic Advantages And Outlook

The company benefits from its affiliation with China National Machinery Industry Corporation, providing strategic advantages in securing large-scale contracts and technological collaboration. Its specialization in nuclear and power generation equipment positions it well for China's energy transition and infrastructure modernization. The outlook remains tied to national industrial policy and capital investment cycles in core sectors.

Sources

Company financial reportsStock exchange disclosuresCorporate filings

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