investorscraft@gmail.com

Intrinsic ValueHangzhou Kaierda Robot Technology Co.,Ltd (688255.SS)

Previous Close$34.37
Intrinsic Value
Upside potential
Previous Close
$34.37

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

Hangzhou Kaierda Robot Technology operates as a specialized manufacturer of industrial welding automation solutions within China's robotics sector. The company generates revenue through the design, production, and sale of robotic arc welding systems, biaxial positioners, control cabinets, and industrial welding power source equipment, complemented by after-sales services. Its comprehensive product portfolio targets manufacturing industries requiring precision welding automation, including automotive, construction machinery, metal furniture, and medical equipment sectors. Kaierda occupies a niche position in China's industrial automation market, focusing specifically on welding applications rather than broader robotics. The company leverages its technical expertise in welding processes to differentiate from general-purpose robot manufacturers, offering integrated solutions that combine hardware and software for specific industrial applications. This specialized approach allows Kaierda to develop deep customer relationships within targeted vertical markets while maintaining technical superiority in welding automation. The company's market position reflects the growing adoption of automation in Chinese manufacturing, particularly in labor-intensive welding processes where precision and consistency are critical.

Revenue Profitability And Efficiency

The company reported revenue of CNY 557 million with net income of CNY 31.2 million, achieving a net profit margin of approximately 5.6%. Operating cash flow of CNY 2.0 million was significantly lower than net income, indicating potential working capital pressures or timing differences in cash collection. Capital expenditures of CNY 19.4 million suggest ongoing investment in production capacity and technological development.

Earnings Power And Capital Efficiency

Kaierda demonstrated moderate earnings power with diluted EPS of CNY 0.29. The company maintains a capital-intensive business model requiring ongoing investment in manufacturing capabilities and R&D. The modest operating cash flow relative to net income suggests potential challenges in converting accounting profits into cash, which may impact future investment capacity and operational flexibility.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with CNY 174 million in cash against CNY 41 million in total debt, indicating a conservative financial structure. The low debt-to-equity ratio provides financial flexibility, though the modest cash generation from operations warrants monitoring. The strong cash position supports ongoing operations and potential strategic investments.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.30, representing a payout ratio exceeding 100% of earnings. This aggressive dividend policy, while rewarding shareholders, may constrain internal reinvestment capacity. Future growth will depend on expanding market share in China's industrial automation sector and developing new welding technology applications.

Valuation And Market Expectations

With a market capitalization of CNY 3.79 billion, the company trades at approximately 6.8 times revenue and 121 times earnings, reflecting growth expectations in China's industrial automation market. The beta of 0.788 indicates lower volatility than the broader market, suggesting investors view the company as relatively defensive within the industrial sector.

Strategic Advantages And Outlook

Kaierda's specialized focus on welding robotics provides technical differentiation in a competitive market. The company's deep industry knowledge and integrated solution approach position it to benefit from China's manufacturing automation trends. However, execution risks include intense competition and the need for continuous technological innovation to maintain market relevance and pricing power.

Sources

Company financial statementsStock exchange disclosuresCompany description data

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