investorscraft@gmail.com

Intrinsic ValueJiangyin Hengrun Heavy Industries Co., Ltd (603985.SS)

Previous Close$16.20
Intrinsic Value
Upside potential
Previous Close
$16.20

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

Jiangyin Hengrun Heavy Industries Co., Ltd operates as a specialized manufacturer of heavy industrial components, primarily serving the energy and heavy machinery sectors. Its core business involves the production and sale of high-precision flanges, ring forgings, and large-scale forged parts, which are critical for wind power infrastructure, turbines, and other capital-intensive industrial applications. The company's revenue model is driven by project-based contracts and bulk sales to industrial clients, positioning it within the metal fabrication segment of the industrials sector. Based in Jiangyin, China, it leverages regional manufacturing capabilities to supply both domestic and international markets, though its market position is challenged by intense competition and cyclical demand from the renewable energy and heavy equipment industries. Its product portfolio includes specialized items like slewing bearings, turbine support rings, and wind tower foundation flanges, which require significant technical expertise and heavy capital investment in forging equipment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.73 billion for the period but experienced a net loss of CNY 138.3 million, reflecting significant profitability challenges. Operating cash flow was negative at CNY 106.1 million, indicating inefficiencies in converting sales into cash, likely due to high working capital requirements or operational headwinds in its core markets.

Earnings Power And Capital Efficiency

Diluted EPS stood at -CNY 0.31, underscoring weak earnings power amid current market conditions. Negative operating cash flow and substantial capital expenditures of CNY 203.8 million suggest strained capital efficiency, with investments potentially not yielding immediate returns or being allocated to long-cycle projects.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 376.1 million against total debt of CNY 777.6 million, indicating a leveraged position. This debt level, combined with negative cash flow, raises concerns about liquidity and financial flexibility, though the company maintains a moderate cash buffer for near-term obligations.

Growth Trends And Dividend Policy

Recent performance indicates contraction, with negative income and cash flow pointing to challenges rather than growth. The company did not pay dividends, consistent with its loss-making position and likely focus on preserving capital for operational stability or potential restructuring efforts.

Valuation And Market Expectations

With a market capitalization of CNY 7.02 billion, the market appears to be pricing in future recovery or asset value, despite current losses. The negative beta of -0.197 suggests low correlation with broader market movements, possibly reflecting its niche industrial focus and specific risk factors.

Strategic Advantages And Outlook

The company's specialization in heavy forgings for wind energy and turbines provides a strategic niche, but its outlook is clouded by profitability issues and high leverage. Success depends on improving operational efficiency, managing debt, and capitalizing on long-term demand in renewable energy infrastructure, though near-term headwinds persist.

Sources

Company financial reportsShanghai Stock Exchange disclosures

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