investorscraft@gmail.com

Intrinsic ValueRiyue Heavy Industry Co., Ltd. (603218.SS)

Previous Close$13.91
Intrinsic Value
Upside potential
Previous Close
$13.91

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

Riyue Heavy Industry operates as a specialized manufacturer of large and extra-large heavy-duty equipment castings, serving capital-intensive industrial sectors. The company's core revenue model centers on producing high-margin, technically complex cast components for wind power turbines, heavy diesel engines, large plastic injection molding machines, machining centers, and giant mining equipment. This positions Riyue within the industrial machinery supply chain as a critical component supplier to original equipment manufacturers requiring massive, precision-engineered parts. The company has established a niche market presence by focusing on castings that demand advanced metallurgical expertise and substantial production capabilities, creating barriers to entry through technical specialization and scale. Its product portfolio includes specialized components like gear boxes, centrifugal ingot moulds, and heavy section ductile iron castings, catering to clients in renewable energy, mining, and heavy manufacturing sectors where reliability and durability are paramount. Based in Ningbo, China, the company leverages its geographic position within a major industrial region while competing in both domestic and international markets for heavy industrial components.

Revenue Profitability And Efficiency

The company generated CNY 4.70 billion in revenue with net income of CNY 623.8 million, demonstrating solid profitability with a net margin of approximately 13.3%. However, negative operating cash flow of CNY -158.2 million raises questions about working capital management and cash conversion efficiency during the period, potentially indicating inventory buildup or receivables expansion.

Earnings Power And Capital Efficiency

Riyue delivered diluted EPS of CNY 0.61, reflecting reasonable earnings power relative to its capital structure. Significant capital expenditures of CNY -762.8 million suggest ongoing investment in production capacity and equipment, though this substantial outlay contributed to the negative free cash flow generation during the reporting period.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 2.76 billion in cash and equivalents against total debt of CNY 1.55 billion, indicating comfortable debt coverage. This conservative balance sheet structure provides financial flexibility for operational needs and potential strategic investments in its capital-intensive manufacturing operations.

Growth Trends And Dividend Policy

The company distributed a dividend of CNY 0.35 per share, representing a payout ratio of approximately 57% based on reported EPS. This dividend policy suggests management's commitment to shareholder returns while retaining sufficient earnings for reinvestment in the business's capital-intensive manufacturing requirements.

Valuation And Market Expectations

With a market capitalization of CNY 12.9 billion and a beta of 0.323, the market prices Riyue as a relatively stable industrial player compared to broader market volatility. The current valuation reflects expectations for steady performance in the heavy equipment casting sector, though investors appear to be accounting for the cyclical nature of its end markets.

Strategic Advantages And Outlook

The company's specialized expertise in large-scale casting manufacturing provides technical barriers to entry and customer switching costs. Its positioning in wind power components aligns with global renewable energy trends, though dependence on capital expenditure cycles in heavy industries presents both opportunities and challenges for sustained growth.

Sources

Company financial statementsShanghai Stock Exchange disclosuresCompany description and financial data provided

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