investorscraft@gmail.com

Intrinsic ValueCITIC Heavy Industries Co., Ltd. (601608.SS)

Previous Close$7.60
Intrinsic Value
Upside potential
Previous Close
$7.60

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

CITIC Heavy Industries Co., Ltd. is a prominent industrial machinery manufacturer operating within the capital goods sector, specializing in the design, production, and sale of heavy equipment for mining, cement, and other heavy industries. Its core revenue model is driven by the sale of capital-intensive machinery, including grinding mills, crushers, rotary kilns, and mine hoists, complemented by a significant aftermarket services division that provides installation, maintenance, and performance optimization. As a subsidiary of the state-owned CITIC Group Corporation, the company leverages its extensive industrial heritage and integrated service offerings to maintain a strong position in the Chinese market while expanding its international footprint. Its market positioning is that of a specialized, integrated solutions provider for heavy industrial processes, competing on engineering capability, reliability, and comprehensive lifecycle support rather than pure cost leadership.

Revenue Profitability And Efficiency

The company reported robust annual revenue of CNY 8.03 billion, demonstrating its significant scale in the heavy machinery sector. Profitability is evident with a net income of CNY 374.5 million, though the net margin of approximately 4.7% reflects the competitive and capital-intensive nature of its industry. Operating cash flow of CNY 815.7 million significantly exceeds net income, indicating strong cash conversion and operational efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.084, translating the company's net profit into a per-share metric for investors. The firm generated substantial operating cash flow, which comfortably covered its capital expenditures of CNY 233.2 million, suggesting it can fund necessary investments for growth and maintenance from its core operations without excessive external financing.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position, evidenced by cash and equivalents of CNY 2.06 billion. Total debt is a manageable CNY 880.2 million, resulting in a very healthy net cash position. This low leverage provides significant financial flexibility and resilience against economic downturns or industry cycles.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.0286 per share. This payout, against its earnings, indicates a commitment to returning capital while retaining a portion for reinvestment. Future growth will likely be driven by demand from its core end-markets, including mining and infrastructure development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 23.9 billion, the market values the company's assets and future cash flow potential. A beta of 0.424 suggests the stock is significantly less volatile than the broader market, which is typical for a well-established industrial equipment manufacturer with stable, albeit cyclical, demand patterns.

Strategic Advantages And Outlook

Key strategic advantages include its long-standing operational history, technical expertise in heavy machinery, and the backing of its major parent, CITIC Group. The outlook is tied to global industrial and commodity cycles, but its strong service offering and financial health position it to navigate market fluctuations and capitalize on long-term infrastructure investment trends.

Sources

Company Annual ReportPublic Financial Disclosures

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