investorscraft@gmail.com

Intrinsic ValueAnhui Great Wall Military Industry Co., Ltd. (601606.SS)

Previous Close$45.71
Intrinsic Value
Upside potential
Previous Close
$45.71

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

Anhui Great Wall Military Industry Co., Ltd. operates a dual-track business model, serving both defense and civilian sectors. Its core military segment specializes in the research, development, and production of sophisticated ordnance, including mortar systems, photoelectric countermeasures, individual rockets, and fuzes, positioning it as a specialized supplier within China's defense industrial base. The civilian division diversifies its revenue streams by manufacturing critical components for high-speed rail shock absorbers, automotive parts like air-conditioning compressors, and industrial plastic packaging. This strategic diversification mitigates reliance on cyclical defense spending while leveraging its manufacturing expertise across different industrial markets. The company's market position is inherently linked to domestic procurement policies and its ability to secure long-term contracts, operating in a niche but strategically important segment of China's industrials sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.43 billion for the period. However, profitability was severely challenged, with a net loss of CNY -363.3 million and a diluted EPS of -0.5. Despite the loss, the firm generated positive operating cash flow of CNY 188.9 million, indicating some underlying operational efficiency in converting sales to cash.

Earnings Power And Capital Efficiency

Current earnings power is negative, reflecting the reported net loss. Capital expenditures of CNY -88.8 million were significantly lower than the operating cash flow, suggesting a conservative investment approach. The positive operating cash flow relative to capex indicates the business is self-funding its investments, though not currently profitable.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 554.8 million against total debt of CNY 505.1 million, resulting in a net cash position. This provides a solid liquidity buffer and suggests a low immediate solvency risk, which is crucial for weathering the current period of operational losses and supporting future investment needs.

Growth Trends And Dividend Policy

The company maintained a modest dividend payment of CNY 0.01 per share despite the net loss, signaling a commitment to shareholder returns. The negative earnings and EPS, however, highlight significant challenges to top-line growth and bottom-line performance, indicating a period of contraction rather than expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 35.6 billion, the market valuation appears significantly disconnected from the current negative earnings and profitability metrics. A beta of 0.589 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its status as a state-linked enterprise with stable long-term prospects despite short-term losses.

Strategic Advantages And Outlook

The company's strategic advantage lies in its dual revenue streams from specialized defense contracts and industrial manufacturing, providing some insulation from sector-specific downturns. Its net cash position offers financial flexibility. The outlook depends on improving profitability in its core operations and successfully executing its diversified industrial strategy to return to sustainable earnings.

Sources

Company DescriptionProvided 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