investorscraft@gmail.com

Intrinsic ValueJiangsu Tongli Risheng Machinery Co., Ltd. (605286.SS)

Previous Close$38.38
Intrinsic Value
Upside potential
Previous Close
$38.38

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

Jiangsu Tongli Risheng Machinery operates as a specialized manufacturer within China's industrial machinery sector, focusing primarily on the production and sale of elevator systems for both domestic and international markets. Founded in 2003 and based in Danyang City, the company leverages metal fabrication expertise to serve the construction and urban development industries, positioning itself as a regional supplier in a highly competitive field. Its core revenue model derives from manufacturing and distributing elevator products, catering to residential, commercial, and infrastructure projects. While operating in a capital-intensive industry, the firm maintains a niche presence without the scale of global leaders, relying on cost-effective production and regional client relationships to sustain its market position amid evolving safety standards and urbanization trends in China.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.53 billion with net income of CNY 246.4 million, reflecting a net margin of approximately 9.8%. Operating cash flow was positive at CNY 377 million, though capital expenditures of CNY -508 million indicate significant investment in production capacity, resulting in negative free cash flow for the period.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 1.42, demonstrating earnings generation relative to its equity base. The substantial capital expenditure outflow relative to operating cash flow suggests aggressive investment in fixed assets, which may impact near-term capital efficiency but could support future operational scalability if utilized effectively.

Balance Sheet And Financial Health

Financial health appears stable with cash and equivalents of CNY 574.4 million against total debt of CNY 299.8 million, indicating a conservative leverage profile. The cash position provides liquidity cushion, while debt levels remain manageable relative to equity, supporting operational flexibility in its capital-intensive industry.

Growth Trends And Dividend Policy

The company distributed a dividend of CNY 0.24 per share, reflecting a commitment to shareholder returns despite its growth investments. Future trends will likely depend on urbanization demand in China and execution of its capacity expansion, balancing reinvestment with income distribution.

Valuation And Market Expectations

With a market capitalization of CNY 7.88 billion and a beta of 0.099, the market prices the stock with low volatility expectations, possibly reflecting its niche industrial focus. Valuation multiples imply moderate growth expectations aligned with its sector rather than aggressive expansion.

Strategic Advantages And Outlook

The company's strategic position hinges on regional manufacturing expertise and cost leadership in elevator production. Outlook depends on sustained infrastructure development in China and operational efficiency gains from recent investments, though it faces competition from larger industrial players and economic cyclicality.

Sources

Company filingsShanghai 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