investorscraft@gmail.com

Intrinsic ValueChongqing Chuanyi Automation Co., Ltd. (603100.SS)

Previous Close$24.66
Intrinsic Value
Upside potential
Previous Close
$24.66

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

Chongqing Chuanyi Automation operates as a specialized industrial automation solutions provider, manufacturing a comprehensive portfolio of control instruments including temperature sensors, pressure transmitters, flow meters, and electric actuators. The company generates revenue through both product sales and value-added engineering services, serving critical infrastructure sectors such as power generation, metallurgy, chemicals, and rail transportation across China. Its market position is strengthened by vertical integration capabilities that span from materials manufacturing to full EPC services, allowing it to deliver turnkey automation solutions. The company maintains a niche but strategically important role in China's industrial automation ecosystem, particularly in process industries requiring reliable measurement and control systems. This diversified service approach across multiple heavy industries provides revenue stability while creating cross-selling opportunities for its integrated product and service offerings.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 7.59 billion with strong profitability, achieving net income of CNY 778 million representing a 10.2% net margin. Operating cash flow of CNY 482.7 million demonstrates solid cash generation, though capital expenditures of CNY 83 million indicate moderate reinvestment requirements. The company maintains efficient operations with healthy conversion of revenue to bottom-line results, supported by its integrated product and service model.

Earnings Power And Capital Efficiency

Chuanyi Automation exhibits strong earnings power with diluted EPS of CNY 1.52, reflecting effective capital allocation across its diverse industrial automation segments. The company's capital efficiency is evident in its ability to generate substantial profits from its industrial automation instruments and engineering services, with minimal debt burden supporting returns on invested capital. The operational cash flow adequately covers both maintenance and growth investments.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet with CNY 2.68 billion in cash and equivalents against minimal total debt of CNY 174.7 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility. The robust cash position supports ongoing operations and strategic investments without reliance on external financing, indicating low financial risk.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.275, representing an 18% payout ratio based on current EPS. Growth appears balanced between reinvestment for expansion and returning capital to shareholders. The diverse industrial end-market exposure provides multiple growth vectors, particularly in environmental and rail transportation segments where automation demand is expanding.

Valuation And Market Expectations

With a market capitalization of CNY 12.57 billion, the company trades at approximately 16.2 times earnings, reflecting market expectations for sustained growth in China's industrial automation sector. The negative beta of -0.218 suggests the stock exhibits defensive characteristics, potentially outperforming during market downturns. Valuation appears reasonable given the company's profitability and strong balance sheet position.

Strategic Advantages And Outlook

The company's integrated approach combining instrument manufacturing with engineering services creates competitive advantages in serving complex industrial automation projects. Its exposure to environmental protection and rail transportation aligns with China's infrastructure development priorities. The strong financial position provides flexibility to pursue strategic opportunities in emerging automation technologies and expanding service offerings.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

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