investorscraft@gmail.com

Intrinsic ValueLiaoning Fu-An Heavy Industry Co.,Ltd (603315.SS)

Previous Close$15.79
Intrinsic Value
Upside potential
Previous Close
$15.79

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

Liaoning Fu-An Heavy Industry operates as a specialized manufacturer of heavy steel castings for critical technical equipment, serving capital-intensive sectors like power generation, heavy machinery, and industrial infrastructure. Its core revenue model is built on producing highly engineered components including high-pressure cylinders, turbine parts, structural elements for hydroelectric systems, and bogies, which are sold to industrial OEMs and project developers. The company occupies a niche position within China's basic materials sector, leveraging its technical casting expertise to supply essential parts for large-scale energy and transportation projects. This market positioning requires deep metallurgical knowledge and significant manufacturing capabilities, creating barriers to entry but also tying its fortunes closely to domestic industrial investment cycles and infrastructure development policies.

Revenue Profitability And Efficiency

The company generated CNY 1.24 billion in revenue with net income of CNY 87.5 million, resulting in a net margin of approximately 7.1%. Operating cash flow of CNY 78.3 million was generated, though capital expenditures of CNY 24.4 million indicate ongoing investment in production capabilities. The modest profitability suggests competitive pressures in the industrial casting sector.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.28 reflects the company's earnings capacity relative to its equity base. The positive operating cash flow, while lower than net income, indicates fundamental earnings quality. The capital expenditure program represents strategic reinvestment to maintain technological competitiveness in precision casting manufacturing.

Balance Sheet And Financial Health

With CNY 139.9 million in cash against total debt of CNY 561.7 million, the company maintains moderate liquidity. The debt level appears manageable given the asset-intensive nature of heavy industrial manufacturing, though the negative beta of -0.091 suggests unusual market correlation patterns that warrant further investigation.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.083 per share, indicating a shareholder return policy despite its capital-intensive operations. Future growth will likely depend on domestic infrastructure spending and industrial investment cycles, particularly in power generation and heavy equipment sectors where its specialized components are essential.

Valuation And Market Expectations

Trading at a market capitalization of CNY 4.38 billion, the company's valuation reflects its niche industrial positioning. The market appears to price the stock with consideration for both its specialized expertise and the cyclical nature of heavy industrial manufacturing dependent on China's infrastructure investment trends.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized technical casting capabilities for critical industrial components. Its outlook is tied to domestic infrastructure development and energy sector investments, though it faces cyclical demand patterns and competitive pressures typical of industrial manufacturing sectors requiring continuous technological advancement.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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