investorscraft@gmail.com

Intrinsic ValueHangzhou Youngsun Intelligent Equipment Co., Ltd. (603901.SS)

Previous Close$14.76
Intrinsic Value
Upside potential
Previous Close
$14.76

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

Hangzhou Youngsun Intelligent Equipment Co., Ltd. operates as a specialized manufacturer of automated packaging machinery within the global industrials sector. Its core revenue model is driven by the sale of a comprehensive portfolio of equipment, including vacuum packaging machines, labeling systems, shrink wrappers, carton sealers, and complete integrated packing lines. The company serves diverse end markets requiring packaging solutions, such as food and beverage, consumer goods, and logistics, positioning itself as a provider of automation for production and distribution processes. Youngsun's market position is that of a niche industrial equipment supplier, competing on technological capability and product range to capture demand for efficiency-enhancing machinery in manufacturing and packaging operations worldwide. Its extensive product catalog, from strapping tools to full robotic systems, allows it to address various customer needs, though it operates in a competitive landscape against larger multinational industrial firms.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.57 billion, demonstrating significant scale in its niche. However, net income was a modest CNY 15.58 million, indicating very thin profitability margins for the period. Operating cash flow was positive at CNY 261 million, but this was substantially offset by significant capital expenditures of CNY -375 million for growth investments.

Earnings Power And Capital Efficiency

Diluted earnings per share were CNY 0.03, reflecting minimal earnings power relative to the revenue base. The substantial capital expenditure outlay, which exceeded operating cash flow, suggests the company is in an investment phase, prioritizing asset growth and capacity expansion over near-term capital returns and efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 662 million against total debt of CNY 1.32 billion, indicating a leveraged financial structure. This debt-funded strategy supports the aggressive investment in property, plant, and equipment, which may be necessary for competitive positioning but increases financial risk.

Growth Trends And Dividend Policy

The company's strategy appears focused on growth through capital investment, as evidenced by the high capex. It maintains a nominal dividend policy, with a dividend per share of CNY 0.015, signaling a commitment to returning some capital to shareholders despite its investment-focused posture and low current earnings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.0 billion, the market values the company at a significant premium to its book value and a high multiple to its current earnings. A beta of 0.69 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its stable industrial end-markets.

Strategic Advantages And Outlook

Youngsun's key advantage is its broad product portfolio and specialization in packaging automation, catering to a global clientele. The outlook depends on its ability to convert heavy investments into higher-margin revenue streams and improved profitability, leveraging China's manufacturing base to serve international demand for industrial equipment.

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