investorscraft@gmail.com

Intrinsic ValueXuancheng Valin Precision Technology Co., Ltd. (603356.SS)

Previous Close$17.74
Intrinsic Value
Upside potential
Previous Close
$17.74

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

Xuancheng Valin Precision Technology Co., Ltd. operates as a specialized industrial manufacturer in China, focusing on the production of precision components for critical infrastructure sectors. Its core revenue model is derived from the sale of engineered metal parts and sub-assemblies, primarily serving the elevator, mechanical parking systems, wind power generation, and emerging photovoltaic industries. The company functions as a key supplier to larger original equipment manufacturers, providing essential components like counterweights, sheet metal products, wire ropes, and specialized garage parts. Its market position is that of a niche industrial supplier within complex supply chains, leveraging its manufacturing expertise in metal fabrication and precision engineering. The company's expansion into wind power tower components and photovoltaic bracket manufacturing demonstrates a strategic pivot towards supporting China's renewable energy infrastructure build-out, diversifying its end-market exposure beyond traditional construction and urban mobility sectors.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.12 billion for the period but experienced a significant net loss of CNY -157.6 million, resulting in a diluted EPS of -1.18. Despite the negative bottom line, it generated positive operating cash flow of CNY 111.3 million, indicating some underlying cash-generating ability from its core operations amidst challenging profitability conditions.

Earnings Power And Capital Efficiency

Current earnings power is constrained by the reported net loss, reflecting potential margin pressures or one-time impairments. The company maintained capital expenditures of CNY -34.6 million, suggesting ongoing investment in production capabilities. The positive operating cash flow relative to capital expenditures indicates the business can self-fund its investment needs without additional external financing.

Balance Sheet And Financial Health

The balance sheet shows CNY 112.2 million in cash against total debt of CNY 282.7 million, indicating a leveraged position with a debt-to-equity structure that warrants monitoring. The liquidity position appears manageable given the cash reserves and operating cash flow generation, though the debt load presents a fixed obligation in a period of operational losses.

Growth Trends And Dividend Policy

The company paid no dividends during the period, consistent with its loss-making position and likely focus on preserving capital. Growth trends appear challenged given the negative profitability, though the company's expansion into renewable energy components represents a strategic growth vector that may materialize in future periods.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.63 billion, the market is valuing the company at roughly 1.5 times revenue despite its current loss-making status. The low beta of 0.382 suggests the stock exhibits lower volatility than the broader market, possibly reflecting its small-cap status and specialized industrial niche.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized manufacturing capabilities and positioning within essential infrastructure supply chains. Its diversification into renewable energy components could provide long-term growth opportunities aligned with national policy directives, though near-term execution and return to profitability remain critical challenges for management.

Sources

Company description and financial data provided in queryShanghai Stock Exchange filings

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