investorscraft@gmail.com

Intrinsic ValueShanghai Supezet Engineering Technology Corp., Ltd. (688121.SS)

Previous Close$11.84
Intrinsic Value
Upside potential
Previous Close
$11.84

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

Shanghai Supezet Engineering Technology operates as a specialized industrial equipment manufacturer serving the oil refining, chemical, and petrochemical sectors. The company's core revenue model integrates high-value engineering services with custom equipment manufacturing, providing comprehensive solutions from technical consultancy and design through fabrication and installation. This integrated approach creates multiple revenue streams while establishing long-term client relationships through turnkey project delivery. Operating within China's strategic industrial infrastructure sector, Supezet leverages its technical expertise to address complex processing requirements for energy and chemical companies. The company's market position is strengthened by its specialized knowledge in industrial furnace technology, which represents a critical component in refinery and petrochemical operations. This niche focus allows Supezet to compete effectively against larger industrial conglomerates by offering specialized technical solutions rather than standardized products. The company's Shanghai location provides strategic access to China's major industrial regions and export channels, supporting both domestic and potential international expansion opportunities in specialized industrial equipment markets.

Revenue Profitability And Efficiency

The company generated CNY 2.84 billion in revenue with net income of CNY 94.8 million, reflecting a net margin of approximately 3.3%. Operating cash flow of CNY 236 million demonstrates reasonable cash conversion, though significant capital expenditures of CNY 665 million indicate substantial investment in capacity expansion or technological upgrades. The modest profitability suggests competitive market conditions or project-based margin pressures typical in industrial engineering sectors.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.42 reflects moderate earnings generation relative to the company's market capitalization. The substantial capital expenditure program, nearly three times operating cash flow, indicates aggressive investment in productive assets. This suggests management is prioritizing growth and capacity expansion over near-term earnings, potentially positioning for larger project capabilities or technological advancements in industrial furnace systems.

Balance Sheet And Financial Health

The balance sheet shows CNY 452 million in cash against total debt of CNY 2.1 billion, indicating leveraged financial positioning. The debt level appears substantial relative to the company's equity base and cash generation capacity. This leverage likely supports the significant capital expenditure program but requires careful management of cash flows and project execution to maintain financial stability and meet debt obligations.

Growth Trends And Dividend Policy

The absence of dividend payments reflects a retention strategy focused on reinvesting earnings into business expansion and technological development. The substantial capital expenditure program signals aggressive growth ambitions, likely targeting increased market share in China's industrial equipment sector. This growth-oriented approach prioritizes capacity expansion and competitive positioning over shareholder returns in the current development phase.

Valuation And Market Expectations

With a market capitalization of CNY 2.92 billion, the company trades at approximately 31 times earnings, suggesting market expectations for future growth despite current modest profitability. The beta of 0.775 indicates lower volatility than the broader market, possibly reflecting the company's niche industrial focus and project-based revenue model that may provide some insulation from economic cycles.

Strategic Advantages And Outlook

The company's integrated engineering and manufacturing capabilities provide competitive advantages in serving complex industrial projects. Its specialization in refinery and petrochemical equipment positions it well within China's energy infrastructure development. The outlook depends on successful execution of growth investments and maintaining technological relevance in evolving industrial processes, particularly as China emphasizes energy efficiency and environmental standards in heavy industries.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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