investorscraft@gmail.com

Intrinsic ValueAnhui Yingliu Electromechanical Co., Ltd. (603308.SS)

Previous Close$51.40
Intrinsic Value
Upside potential
Previous Close
$51.40

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

Anhui Yingliu Electromechanical operates as a specialized manufacturer of high-precision steel casted and machined components, serving critical infrastructure sectors globally. The company's core revenue model centers on producing intermediate and finished steel castings alongside investment castings for diverse industrial applications. Its product portfolio caters to demanding end-markets including petroleum and natural gas extraction, power generation across nuclear, thermal, and renewable sources, mining machinery, construction equipment, and specialized flow-control systems for chemical, medical, and environmental applications. This strategic positioning allows Yingliu to leverage its metallurgical expertise across multiple high-value industrial segments, reducing dependency on any single industry while maintaining technical barriers to entry. The company's involvement in nuclear component manufacturing further enhances its technological credibility and establishes long-term relationships with regulated utility providers. Operating from its Hefei base, Yingliu supplies both domestic Chinese industrial demand and international markets in Europe and the United States, positioning itself as a precision component specialist within the global industrial supply chain.

Revenue Profitability And Efficiency

The company generated CNY 2.51 billion in revenue with net income of CNY 286 million, reflecting a net margin of approximately 11.4%. Operating cash flow of CNY 99 million appears constrained relative to net income, suggesting potential working capital pressures or timing differences in receivables. Capital expenditures of CNY -592 million indicate significant investment in production capacity and technological upgrades during the period.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.42 demonstrates moderate earnings generation relative to the company's market capitalization. The substantial capital expenditure program, nearly double the annual revenue, suggests aggressive capacity expansion or technological modernization that may pressure near-term returns but potentially enhance long-term competitive positioning and operating leverage in precision manufacturing segments.

Balance Sheet And Financial Health

The balance sheet shows CNY 299 million in cash against total debt of CNY 3.40 billion, indicating leveraged financial positioning common in capital-intensive manufacturing. The debt load supports the significant capacity investments reflected in capital expenditures, while the moderate cash position provides limited liquidity buffer for ongoing operations and debt service requirements.

Growth Trends And Dividend Policy

The company maintained a dividend payout of CNY 0.07 per share, representing a payout ratio of approximately 17% based on current EPS. This conservative distribution policy aligns with the substantial reinvestment requirements of the business, prioritizing capacity expansion and technological development over shareholder returns in this growth phase.

Valuation And Market Expectations

With a market capitalization of CNY 20.83 billion, the company trades at approximately 8.3 times revenue and 73 times earnings, suggesting market expectations for significant future growth and margin expansion. The beta of 0.56 indicates lower volatility than the broader market, typical for industrial suppliers with stable long-term customer relationships.

Strategic Advantages And Outlook

Yingliu's strategic advantage lies in its technical expertise across multiple precision casting applications and diversified industrial customer base. The company's exposure to nuclear power components and renewable energy infrastructure positions it to benefit from global energy transition investments, though execution of its capacity expansion will be critical to converting market opportunities into sustainable profitability.

Sources

Company financial statementsStock 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