investorscraft@gmail.com

Intrinsic ValueJiangsu Changling Hydraulic Co., Ltd (605389.SS)

Previous Close$81.84
Intrinsic Value
Upside potential
Previous Close
$81.84

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 Changling Hydraulic operates as a specialized manufacturer of critical hydraulic components for the construction machinery sector in China. The company's core revenue model is based on the design, production, and sale of a diverse portfolio of precision-engineered parts, including hydraulic turning joints, cylinders, valves, and pin bushing products. These components are essential for the functionality of excavators, loaders, and other heavy equipment, positioning the firm as an integral supplier within the industrial supply chain. Operating from its base in Jiangyin, the company serves domestic original equipment manufacturers (OEMs) and aftermarkets, leveraging its technical expertise to maintain a competitive position in a fragmented but essential niche. Its market position is that of a focused domestic player, reliant on the health of China's infrastructure and construction activity, which drives demand for its specialized industrial outputs.

Revenue Profitability And Efficiency

The company reported revenue of CNY 883 million for the period. It achieved a net income of CNY 94.7 million, indicating a net profit margin of approximately 10.7%. Operating cash flow was positive at CNY 77.5 million, though capital expenditures of CNY 37.8 million represented a significant reinvestment into the business, reflecting a focus on maintaining production capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.66, providing a clear measure of bottom-line profitability for shareholders. The company generated positive operating cash flow that substantially covered its capital investment needs, demonstrating an ability to self-fund its operations and growth initiatives without excessive external financing.

Balance Sheet And Financial Health

The balance sheet appears conservative, with a strong cash position of CNY 355 million and minimal total debt of just CNY 15.3 million. This results in a robust net cash position, indicating very low financial leverage and significant liquidity to navigate market cycles or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.72 per share. This payout exceeds the diluted EPS, suggesting it may be funded from retained earnings, highlighting a commitment to returning capital to investors. Future growth is inherently tied to the cyclical Chinese construction and machinery markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.84 billion, the market valuation implies certain growth expectations. The stock's beta of 0.44 suggests it is perceived as less volatile than the broader market, which may reflect its niche positioning and stable financial profile.

Strategic Advantages And Outlook

The company's primary advantage is its specialization in a critical industrial niche within China's large domestic market. Its outlook is directly correlated with domestic infrastructure investment and construction activity. A strong, unleveraged balance sheet provides a solid foundation to withstand industry downturns and selectively invest in operational improvements.

Sources

Company Financial ReportsShanghai Stock Exchange Filings

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