investorscraft@gmail.com

Intrinsic ValueYindu Kitchen Equipment Co., Ltd (603277.SS)

Previous Close$16.14
Intrinsic Value
Upside potential
Previous Close
$16.14

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

Yindu Kitchen Equipment Co., Ltd. is a specialized industrial machinery manufacturer operating within the global commercial foodservice sector. The company's core revenue model is built on the research, design, and direct sale of a comprehensive portfolio of commercial kitchen equipment, including refrigeration units, chafing dish and gas apparatus, and ice-making machines. It serves a diverse clientele across China and international markets, providing both products and integrated after-sale services. Yindu leverages a multi-brand strategy, marketing its offerings under the distinct Yindu Catering, Issa, and Five Arrows sub-brands to target different segments and applications within the food preparation and hospitality industries. This approach allows it to address varying customer needs, from large-scale restaurant chains to specialized catering services, solidifying its position as an integrated solutions provider rather than just a equipment vendor. Founded in 2003 and based in the industrial hub of Hangzhou, the company has established a resilient market presence by focusing on product innovation, direct sales channels, and service reliability in a competitive but essential sector.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 2.75 billion and a net income of CNY 541 million, translating to a high net profit margin of approximately 19.7%. This indicates strong operational efficiency and effective cost management within its manufacturing and direct sales model, supporting solid bottom-line results.

Earnings Power And Capital Efficiency

Yindu demonstrates considerable earnings power, with diluted EPS of CNY 1.29 and strong cash generation evidenced by an operating cash flow of CNY 635.9 million. The company maintains disciplined capital allocation, with capital expenditures of CNY 230.8 million focused on sustaining its manufacturing capabilities and growth initiatives.

Balance Sheet And Financial Health

The balance sheet is characterized by financial strength, featuring a substantial cash position of CNY 1.24 billion against total debt of CNY 545.9 million. This low leverage profile provides significant liquidity and flexibility, underpinning a very healthy financial position with ample capacity to fund operations and strategic investments.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has established a shareholder returns policy, distributing a dividend of CNY 0.34482 per share. This indicates a commitment to returning capital to investors alongside its focus on operational execution and potential expansion within the commercial kitchen equipment market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.78 billion and a beta of 0.833, the market values the company with a P/E ratio of roughly 19.9 based on current earnings. This valuation suggests moderate growth expectations and a perception of lower volatility compared to the broader market.

Strategic Advantages And Outlook

Yindu's strategic advantages lie in its integrated business model, encompassing R&D, manufacturing, and direct sales, which fosters brand control and customer relationships. Its strong balance sheet and profitability provide a solid foundation for navigating market cycles and pursuing selective growth opportunities in the commercial equipment sector.

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