investorscraft@gmail.com

Intrinsic ValueFULONGMA Group Co.,Ltd. (603686.SS)

Previous Close$23.45
Intrinsic Value
Upside potential
Previous Close
$23.45

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

FULONGMA Group Co., Ltd. is a specialized industrial manufacturer operating within China's environmental sanitation and pollution control sector. The company's core revenue model is based on the design, production, and sale of a comprehensive portfolio of specialized vehicles and equipment for municipal cleaning and waste management. Its product lines include road cleaning equipment such as sweeper trucks and high-pressure sprinklers, garbage collection vehicles including compression refuse collectors and sealed carriers, and waste disposal systems. The company operates in a critical infrastructure segment driven by urbanization and public health mandates, serving municipal governments and sanitation departments. FULONGMA has established its market position through the FULONGMA brand, leveraging domestic manufacturing capabilities to address China's growing environmental management needs. Its integrated approach from equipment manufacturing to EV power products demonstrates vertical integration within its niche.

Revenue Profitability And Efficiency

The company generated revenue of CNY 5.04 billion for the period, demonstrating significant scale in its specialized market. Net income of CNY 145.4 million indicates a net profit margin of approximately 2.9%, reflecting competitive pressures in the industrial equipment sector. Operating cash flow of CNY 56.8 million was substantially lower than net income, suggesting potential working capital intensity or timing differences in receivables management within its municipal client base.

Earnings Power And Capital Efficiency

FULONGMA reported diluted EPS of CNY 0.35, translating the bottom-line performance to a per-share basis. The company engaged in substantial capital expenditures of CNY -646.1 million, indicating significant investment in production capacity or technological upgrades. This high capex relative to operating cash flow suggests the company is in an investment phase, potentially expanding its manufacturing capabilities or developing new product lines.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 673.5 million against total debt of CNY 684.8 million, indicating a nearly balanced debt-to-cash position. This conservative leverage profile provides financial flexibility, though the modest cash buffer relative to operational scale warrants monitoring. The company maintains adequate liquidity for its operational needs while managing debt obligations prudently.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns with a dividend per share of CNY 0.158, representing a payout ratio of approximately 45% based on reported EPS. This dividend policy suggests management's confidence in sustainable earnings despite the substantial capital investment program. The balance between reinvestment and distribution indicates a growth-with-income approach to capital allocation.

Valuation And Market Expectations

With a market capitalization of CNY 7.70 billion, the company trades at a P/E ratio of approximately 53x based on current earnings, reflecting market expectations for future growth in China's environmental management sector. The low beta of 0.352 suggests the stock exhibits less volatility than the broader market, potentially viewed as a defensive play within the industrial sector.

Strategic Advantages And Outlook

FULONGMA's strategic position is strengthened by its comprehensive product portfolio and established brand in China's municipal sanitation equipment market. The company's focus on environmental solutions aligns with national priorities for urbanization and pollution control. The transition to EV power products represents a forward-looking adaptation to evolving regulatory and environmental standards, positioning the company for sustainable growth in specialized industrial manufacturing.

Sources

Company descriptionFinancial metrics provided

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