investorscraft@gmail.com

Intrinsic ValueZhuzhou Huarui Precision Cutting Tools Co.,Ltd (688059.SS)

Previous Close$98.50
Intrinsic Value
Upside potential
Previous Close
$98.50

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

Zhuzhou Huarui Precision Cutting Tools operates as a specialized manufacturer of high-performance cemented carbide cutting tools and materials, serving critical industrial sectors including automotive, aerospace, rail transit, and precision mold manufacturing. The company generates revenue through the production and sale of turning inserts, cutting and grooving inserts, thread inserts, and solid carbide drilling tools, targeting manufacturers requiring precision machining solutions for hardened materials. Operating within China's industrial tools sector, Huarui positions itself as a domestic supplier of precision cutting instruments, competing through specialized product offerings that cater to demanding applications in heavy machinery and transportation equipment manufacturing. The company's market position leverages its technical expertise in carbide tooling, serving clients who require durable, high-precision cutting solutions for complex manufacturing processes across multiple industrial verticals.

Revenue Profitability And Efficiency

The company reported revenue of CNY 759.1 million with net income of CNY 107.4 million, achieving a net profit margin of approximately 14.1%. Operating cash flow of CNY 117.7 million indicates solid cash generation from core operations, though capital expenditures of CNY -193.4 million suggest significant investment in production capacity or technological upgrades during the period.

Earnings Power And Capital Efficiency

Huarui demonstrated strong earnings power with diluted EPS of CNY 1.73, reflecting efficient conversion of revenue to shareholder returns. The substantial capital expenditure program indicates strategic investment in manufacturing capabilities, which may enhance future production efficiency and competitive positioning in the precision tools market.

Balance Sheet And Financial Health

The company maintains CNY 136.5 million in cash against total debt of CNY 687.7 million, indicating leveraged financial positioning. This debt level, while significant, supports the company's capital-intensive manufacturing operations and strategic investments in production technology within the industrial tools sector.

Growth Trends And Dividend Policy

Huarui demonstrates commitment to shareholder returns with a dividend per share of CNY 0.42857. The substantial capital expenditure program suggests focus on capacity expansion and technological advancement, positioning the company for potential growth in China's industrial manufacturing sector while maintaining dividend distributions.

Valuation And Market Expectations

With a market capitalization of CNY 6.42 billion and beta of 1.09, the market prices Huarui with moderate volatility expectations relative to the broader market. The valuation reflects investor expectations for continued growth in China's industrial manufacturing sector and the company's specialized positioning in precision cutting tools.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in cemented carbide tools serving demanding industrial applications. Its outlook is tied to China's manufacturing sector growth, particularly in automotive, aerospace, and rail transportation industries that require high-precision cutting solutions for advanced materials processing.

Sources

Company financial reportsStock 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