investorscraft@gmail.com

Intrinsic ValueYantai Eddie Precision Machinery Co., Ltd. (603638.SS)

Previous Close$22.16
Intrinsic Value
Upside potential
Previous Close
$22.16

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

Yantai Eddie Precision Machinery operates as a specialized manufacturer within the industrial machinery sector, focusing on the research, development, and sale of high-precision hydraulic components. Its core product portfolio includes main pumps, travel and slewing motors, and multiway control valves, which are critical for construction machinery and marine applications. The company serves a global customer base, exporting its engineered products to approximately 60 countries, which underscores its international market reach and competitive positioning in the global supply chain for hydraulic systems. This export-oriented strategy diversifies its revenue streams and reduces dependency on any single regional market, enhancing its resilience against local economic cycles. Its foundation in 2003 and base in Yantai, a major industrial hub in China, provide strategic advantages in manufacturing efficiency and access to a skilled labor pool, supporting its role as a key supplier in a capital-intensive and technologically demanding industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.72 billion with a net income of CNY 344 million, indicating a net profit margin of approximately 12.6%. Operating cash flow was positive at CNY 155 million, though capital expenditures of CNY -155 million nearly fully offset this, reflecting significant reinvestment into the business to maintain and expand its production capabilities and technological base.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.41, demonstrating the firm's ability to generate profits for shareholders. The near parity between operating cash flow and capital expenditures suggests a capital-intensive operational model where cash generated is primarily reinvested back into the business to sustain its manufacturing and development activities, rather than being retained as free cash flow.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 981 million against total debt of CNY 1.73 billion. This indicates a degree of financial leverage used to fund operations and growth. The company's liquidity appears manageable, but the debt level warrants monitoring for its impact on financial flexibility and interest coverage, especially in a cyclical industry.

Growth Trends And Dividend Policy

The company has implemented a shareholder returns policy, evidenced by a dividend per share of CNY 0.13. This translates to a payout ratio of roughly 32% based on diluted EPS, indicating a commitment to returning capital to shareholders while retaining a significant portion of earnings to fund future growth initiatives and operational needs.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.98 billion, the market assigns a price-to-earnings ratio of around 43.5 based on the latest diluted EPS. A beta of 0.975 suggests the stock's volatility is very closely aligned with the broader market, indicating that market expectations for its performance are in line with general market movements.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized technical expertise in hydraulic systems and its established global export network. Its outlook is tied to the health of the global construction and marine industries. Continued investment in R&D and maintaining cost competitiveness will be crucial for navigating industry cycles and securing long-term growth.

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