investorscraft@gmail.com

Intrinsic ValueHefei Metalforming Intelligent Manufacturing Co., Ltd. (603011.SS)

Previous Close$23.23
Intrinsic Value
Upside potential
Previous Close
$23.23

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

Hefei Metalforming Intelligent Manufacturing operates as a specialized industrial machinery manufacturer focused on intelligent forming equipment, including hydraulic and mechanical presses. The company generates revenue through equipment sales, comprehensive after-sales services, spare parts supply, and technical support solutions. Its core business model integrates manufacturing with value-added services such as process analysis, equipment installation, and staff training, creating recurring revenue streams beyond initial equipment sales. Operating in the capital goods sector, the company serves demanding industrial segments including automotive, aerospace, nuclear power, and high-speed rail transportation. With products exported to over 30 countries across five continents and a strong domestic presence throughout China's provinces, the company maintains a diversified geographic footprint. Its market position is characterized by specialized expertise in high-precision forming technology and long-standing industry relationships developed since its 1951 founding, though it operates in a competitive landscape against both domestic and international industrial equipment manufacturers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.07 billion for the period but experienced a net loss of CNY 88.99 million, indicating significant margin pressure. Despite the negative bottom line, operating cash flow remained positive at CNY 205.51 million, suggesting reasonable cash conversion from operations. The diluted EPS of -0.18 reflects the challenging profitability environment faced during this fiscal year.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the net loss position, though positive operating cash flow demonstrates some underlying business resilience. Capital expenditures of CNY 96.55 million represent substantial investment in maintaining and expanding production capabilities. The company's ability to generate cash from operations while investing in capacity suggests operational discipline despite margin challenges.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with cash and equivalents of CNY 758.94 million against total debt of CNY 579.74 million, indicating a conservative leverage position. The cash position provides buffer against operational headwinds and supports ongoing investment needs. The debt level appears manageable relative to the company's cash resources and market capitalization.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss position and likely reflecting a focus on preserving capital. The absence of dividends suggests management prioritizes reinvestment and financial stability over shareholder distributions amid challenging market conditions. Growth trends appear mixed given the revenue base against profitability challenges.

Valuation And Market Expectations

With a market capitalization of CNY 8.23 billion, the company trades at approximately 4 times revenue despite negative earnings. The beta of 0.763 indicates lower volatility than the broader market, possibly reflecting investor perception of stability in its industrial niche. Valuation metrics suggest market expectations for recovery or growth potential beyond current profitability challenges.

Strategic Advantages And Outlook

The company's long-established presence since 1951 provides institutional knowledge and customer relationships in specialized industrial equipment. Its diversified application across automotive, aerospace, and infrastructure sectors offers some resilience to sector-specific downturns. The outlook depends on margin recovery, export market expansion, and successful navigation of competitive pressures in industrial manufacturing.

Sources

Company financial reportsStock exchange disclosuresPublic company description

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