investorscraft@gmail.com

Intrinsic ValueShanghai Tianyong Engineering Co., Ltd. (603895.SS)

Previous Close$35.86
Intrinsic Value
Upside potential
Previous Close
$35.86

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

Shanghai Tianyong Engineering operates as a specialized industrial automation provider, focusing on the design, production, and integration of intelligent automated production lines and equipment within China. The company's core revenue model is project-based, deriving income from the development and sale of customized automation systems for automotive powertrains, body welding, and new energy applications including lithium battery and fuel cell assembly. Operating in the capital-intensive industrial machinery sector, it serves manufacturing clients undergoing automation upgrades. Its market position is that of a niche domestic player, leveraging its engineering expertise and long-standing industry presence since 1996 to secure contracts in China's evolving advanced manufacturing landscape, though it faces significant competition from larger, more diversified industrial automation firms.

Revenue Profitability And Efficiency

The company reported revenue of CNY 469.4 million for the period but experienced a significant net loss of CNY -178.3 million, resulting in negative diluted EPS of -1.65. This indicates severe profitability challenges, likely driven by high operating costs, competitive pricing pressures, or project execution issues. Operating cash flow was positive at CNY 23.3 million, suggesting some ability to generate cash from core operations despite the bottom-line loss.

Earnings Power And Capital Efficiency

Current earnings power is substantially negative, as reflected by the large net loss. The modest positive operating cash flow, which exceeded capital expenditures of just CNY -0.59 million, indicates that the business is not heavily investing in new property, plant, and equipment. This combination points to a period of operational stress rather than aggressive expansion, with capital being conserved.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 94.2 million against total debt of CNY 248.9 million, indicating a leveraged financial structure. The net debt position and the reported net loss raise concerns about liquidity and solvency, suggesting the company may face challenges in servicing its obligations without improved operational performance or external financing.

Growth Trends And Dividend Policy

The significant net loss indicates negative growth in profitability for the period. The company did not pay a dividend, which is a prudent measure given the current financial losses and the need to preserve cash for operations and potential restructuring efforts. Future growth is contingent on a return to profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.45 billion and negative earnings, the stock trades on factors other than current profitability, such as future growth potential in the automation and new energy sectors. The beta of 0.664 suggests lower volatility than the broader market, possibly reflecting its small size and niche focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in automation systems for the automotive and emerging new energy sectors within China. The outlook is challenging due to the current losses, but the long-term potential is tied to the adoption of automation and electric vehicle production in its domestic market, requiring a successful operational turnaround.

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