investorscraft@gmail.com

Intrinsic ValueQijing Machinery Co., Ltd. (603677.SS)

Previous Close$18.00
Intrinsic Value
Upside potential
Previous Close
$18.00

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

Qijing Machinery Co., Ltd. operates as a specialized manufacturer of precision mechanical components, primarily serving the home appliance and automotive sectors. Its core business involves the research, development, and production of washing machine gear cases, alongside other critical parts for appliances, automobiles, and power tools. The company functions as a key supplier within complex global supply chains, leveraging its engineering expertise and manufacturing capabilities to provide essential components to OEMs. Headquartered in the industrial hub of Ningbo, China, Qijing benefits from its strategic location and its position as a subsidiary of Ningbo Qijing Holdings Co., Ltd., which provides a stable operational foundation. Its market position is that of a niche industrial player, competing on precision, reliability, and cost-efficiency rather than brand recognition, catering to the cyclical demands of its end markets.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.00 billion for the period. Profitability was modest, with net income of CNY 67.4 million, translating to a net margin of approximately 3.4%. Operating cash flow was positive at CNY 124.5 million, though capital expenditures of CNY -155.2 million indicate significant ongoing investment in maintaining and upgrading its production capabilities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.35, reflecting the company's current earnings power. The substantial capital expenditure, which exceeded operating cash flow, suggests a focus on reinvesting for future capacity or efficiency gains rather than generating significant surplus cash from existing operations in the near term.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 364.6 million. Total debt is reported at CNY 398.9 million, indicating a moderate leverage level. The company's financial health appears stable, with sufficient liquidity to meet its obligations and support its operations.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.25 per share. This payout, combined with the high level of capital expenditure, indicates a strategy of balancing direct returns to investors with reinvestment for sustained operational growth within its cyclical end markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.68 billion, the market values the company at a significant multiple of its current earnings. A beta of 0.245 suggests the stock is perceived as considerably less volatile than the broader market, potentially reflecting its stable, industrial nature and niche positioning.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized manufacturing expertise and its entrenched position as a supplier to major industries. Its outlook is intrinsically tied to the health of the global automotive and home appliance sectors, with performance dependent on managing input costs and sustaining demand for its precision components.

Sources

Company FinancialsPublic 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