investorscraft@gmail.com

Intrinsic ValueEurocrane (China) Co., Ltd. (603966.SS)

Previous Close$13.32
Intrinsic Value
Upside potential
Previous Close
$13.32

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

Eurocrane (China) Co., Ltd. operates as a specialized industrial machinery manufacturer, generating revenue through the design, production, and sale of a comprehensive portfolio of crane systems and material handling solutions. Its core product offerings include overhead, gantry, jib, and specialized cranes, alongside electric hoists and transmission equipment, which are sold to a diverse industrial client base. The company serves critical sectors such as nuclear energy, wind power, automotive, aerospace, logistics, and waste management, providing essential infrastructure for heavy lifting and logistics operations. This positions it as a key supplier within industrial automation and infrastructure development. Beyond equipment sales, it derives value from a complementary service ecosystem encompassing installation, emergency maintenance, inspection, and training services, enhancing customer stickiness and creating recurring revenue streams. Its market position is anchored in its technical specialization and broad application reach across China's industrial landscape.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 2.13 billion for the period. Profitability was solid, with net income reaching CNY 167 million, translating to a net margin of approximately 7.8%. Operating cash flow generation was healthy at CNY 189.8 million, significantly exceeding capital expenditures, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

Eurocrane demonstrated sound earnings power with diluted EPS of CNY 0.45. The company's capital allocation appears disciplined, as evidenced by operating cash flow of CNY 189.8 million comfortably covering capital expenditures of CNY 136.8 million, suggesting prudent investment in maintaining and growing its operational capacity.

Balance Sheet And Financial Health

The balance sheet shows a moderate level of financial leverage, with total debt of CNY 470.0 million against cash and equivalents of CNY 396.0 million. The company maintains a manageable debt load, supported by its consistent cash flow generation, indicating a stable financial position for its industry.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.23 per share. This payout, coupled with its underlying profitability and cash flow, suggests a commitment to returning capital to investors while likely retaining sufficient earnings to fund its operational and strategic initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.39 billion, the market assigns a valuation that reflects its niche industrial positioning. A very low beta of 0.183 indicates the stock has historically exhibited low volatility relative to the broader market, potentially appealing to risk-averse investors.

Strategic Advantages And Outlook

Eurocrane's strategic advantage lies in its specialized product portfolio and deep integration into critical Chinese industrial supply chains. Its outlook is tied to domestic infrastructure investment, automation trends, and expansion in renewable energy sectors, which drive demand for its material handling solutions.

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