investorscraft@gmail.com

Intrinsic ValueJiangsu Teeyer Intelligent Equipment Co.,Ltd. (603273.SS)

Previous Close$18.91
Intrinsic Value
Upside potential
Previous Close
$18.91

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

Jiangsu Teeyer Intelligent Equipment operates as a specialized industrial machinery manufacturer, focusing on the design, production, and integration of automated equipment for specific industrial processes, primarily within China. Its core revenue model is driven by the sale of customized machinery systems and comprehensive project management services, catering to sectors requiring advanced material handling and processing automation. The company serves a niche market by providing integrated solutions that include raw material preparation, steel mesh fabrication, cutting, autoclaving, and finished product packing systems, supported by proprietary production control software and operational maintenance. This positions Teeyer as an integrated solutions provider rather than just an equipment seller, leveraging its long-established presence since 1958 to build deep client relationships in its focused industrial segments. Its market position is characterized by specialization in automation for specific manufacturing workflows, relying on technical expertise and project execution capabilities to compete within China's broader industrial machinery sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 644.4 million with a net income of CNY 38.8 million, indicating a net profit margin of approximately 6%. Operating cash flow was robust at CNY 86.6 million, significantly exceeding net income and suggesting healthy cash conversion from its project-based operations and equipment sales.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.18, reflecting the earnings generated per share. The positive operating cash flow of CNY 86.6 million, against capital expenditures of CNY -33.1 million, indicates the company is generating sufficient internal cash to fund its investments and operations, demonstrating reasonable capital efficiency for its size and industry.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 327.4 million against total debt of CNY 241.1 million. This suggests a manageable leverage level and a strong cash buffer, providing financial flexibility to navigate operational cycles and potential investment opportunities.

Growth Trends And Dividend Policy

The company has adopted a shareholder return policy, evidenced by a dividend per share of CNY 0.07. The specific growth trajectory in revenue or earnings is not provided in the context of prior periods, making trend analysis unavailable for this summary.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.53 billion and a beta of 1.84, the market prices the stock with high sensitivity to broader market movements. The valuation reflects investor expectations for its niche within the Chinese industrial automation sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long operating history, integrated project capabilities, and specialization in automation for specific industrial processes. Its outlook is tied to domestic demand for industrial automation and its ability to execute complex machinery integration projects successfully in a competitive market.

Sources

Company DescriptionProvided Financial Data

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