investorscraft@gmail.com

Intrinsic ValueShanghai Chuangli Group Co., Ltd. (603012.SS)

Previous Close$8.00
Intrinsic Value
Upside potential
Previous Close
$8.00

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

Shanghai Chuangli Group operates as a specialized industrial machinery manufacturer focused exclusively on the coal mining sector, providing comprehensive equipment solutions and technical services. The company's core revenue model integrates the design, development, manufacturing, and sale of specialized mining machinery alongside value-added maintenance and support services. Its product portfolio encompasses sophisticated mining equipment including chain arm top cutting machines, electric traction coal shearers, road headers, and automated control systems that enhance operational efficiency and safety in underground mining operations. Operating within China's substantial coal industry infrastructure, the company has established a niche position by offering integrated equipment packages and technical support services that cater to both state-owned and private mining enterprises. This specialized focus differentiates Chuangli from broader industrial machinery competitors and positions it as a dedicated solutions provider within the energy extraction equipment segment, leveraging its technical expertise and service capabilities to maintain customer relationships and recurring revenue streams through equipment lifecycle support.

Revenue Profitability And Efficiency

The company generated CNY 3.12 billion in revenue with net income of CNY 214 million, reflecting a net margin of approximately 6.9%. Operating cash flow of CNY 262 million demonstrates solid cash conversion from operations, though capital expenditures of CNY 228 million indicate significant ongoing investment in production capacity and technological upgrades to maintain competitive positioning in the specialized mining equipment market.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.33, the company demonstrates moderate earnings power relative to its market capitalization. The substantial capital expenditure program suggests ongoing investments in production efficiency and product development, which may enhance future returns on invested capital if successfully deployed in expanding market opportunities within China's mining sector modernization initiatives.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 787 million in cash against total debt of CNY 792 million, indicating manageable leverage levels. This financial structure provides adequate flexibility for operational needs and strategic investments while maintaining conservative financial risk parameters appropriate for the capital-intensive machinery manufacturing sector.

Growth Trends And Dividend Policy

The company maintains a dividend distribution policy with CNY 0.10 per share, reflecting a commitment to shareholder returns while retaining sufficient capital for growth initiatives. Future growth prospects are tied to China's coal industry modernization and automation trends, though dependent on broader energy sector dynamics and regulatory developments affecting mining equipment demand.

Valuation And Market Expectations

Trading at a market capitalization of approximately CNY 4.0 billion, the company's valuation multiples reflect market expectations for steady performance within its specialized niche. The low beta of 0.38 suggests investors perceive the stock as relatively defensive compared to broader market indices, potentially reflecting the essential nature of mining equipment replacement cycles.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its comprehensive product portfolio and technical service capabilities, which create barriers to entry through specialized expertise. The outlook remains cautiously optimistic, contingent on continued demand for mining automation and equipment modernization in China's energy sector, though subject to cyclical industry patterns and regulatory influences.

Sources

Company financial reportsStock exchange disclosuresCompany description from financial data provider

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