investorscraft@gmail.com

Intrinsic ValueAllied Machinery Co., Ltd. (605060.SS)

Previous Close$43.66
Intrinsic Value
Upside potential
Previous Close
$43.66

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

Allied Machinery Co., Ltd. operates as a specialized industrial machinery manufacturer, providing precision machined castings primarily for heavy industrial applications. Its core revenue model is built on the production and sale of critical components, including compressors, flask and pallet cars, and cylinder liners, which are essential to sectors like manufacturing, energy, and transportation infrastructure. The company serves both the domestic Chinese market and exports to the United States, leveraging its integrated capabilities that span foundry operations and machine shops to offer vertically manufactured solutions. This positions Allied Machinery within the competitive global industrial supply chain, where it focuses on medium-to-high complexity parts that require technical machining expertise rather than competing on pure volume or cost alone. Its market position is that of a specialized supplier to industrial original equipment manufacturers, relying on engineering capabilities and quality consistency to maintain customer relationships in a capital-intensive sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.10 billion with net income of CNY 187.5 million, yielding a net profit margin of approximately 17.1%. This indicates solid profitability within its capital-intensive sector. Operating cash flow was strong at CNY 297.8 million, significantly exceeding net income and reflecting efficient cash conversion from operations.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 0.78, demonstrating its earnings power on a per-share basis. Capital expenditures of CNY 211.4 million were substantial, indicating ongoing investment in production capacity. The high level of operating cash flow relative to net income suggests robust underlying earnings quality and efficient management of working capital.

Balance Sheet And Financial Health

Allied Machinery maintains a conservative financial structure with CNY 773.1 million in cash and equivalents against total debt of CNY 206.1 million, resulting in a net cash position. This strong liquidity profile provides significant financial flexibility and indicates low financial risk, supporting operational stability and potential strategic investments.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend distribution of CNY 0.35 per share. Future growth will likely depend on capital expenditure efficiency and demand trends in its core industrial end markets, particularly in China and the United States where it maintains customer relationships.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.30 billion, the market values the company at roughly 5.7 times revenue and 33.6 times earnings. The beta of 0.56 suggests lower volatility than the broader market, potentially reflecting investor perception of stable industrial demand for its specialized components.

Strategic Advantages And Outlook

The company's integrated manufacturing capabilities and technical expertise in machined castings provide competitive advantages in serving industrial OEMs. Its strong balance sheet positions it well to navigate economic cycles and pursue selective growth opportunities, though performance remains tied to global industrial capital expenditure trends.

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