investorscraft@gmail.com

Intrinsic ValueKEDE Numerical Control Co., Ltd. (688305.SS)

Previous Close$61.10
Intrinsic Value
Upside potential
Previous Close
$61.10

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

KEDE Numerical Control Co., Ltd. operates as a specialized manufacturer within China's industrial machinery sector, focusing on the development, production, and sale of high-precision CNC systems and functional components. Its core revenue model is derived from the sale of advanced machining centers, including five-axis vertical and horizontal models, and complementary functional parts like electric spindles and direct drive milling heads. The company serves the manufacturing industry by providing essential automation and precision equipment that enhances production capabilities for its clients. As a subsidiary of Dalian Koyo Technology Group, KEDE leverages its technical expertise and integrated supply chain to maintain a competitive position in the domestic market for numerical control solutions, targeting manufacturers requiring sophisticated machining technology for complex components and tools.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 605.5 million with a net income of CNY 130.4 million, indicating a robust net profit margin of approximately 21.5%. Operating cash flow was positive at CNY 69.8 million, though significant capital expenditures of CNY -413.5 million suggest heavy investment in capacity or technological upgrades, impacting free cash flow generation during this period.

Earnings Power And Capital Efficiency

KEDE demonstrates solid earnings power with a diluted EPS of CNY 1.01. The substantial capital expenditure relative to operating cash flow highlights a strategic focus on reinvestment for growth, which may enhance future operational capacity and market positioning, though it pressures short-term capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet remains healthy with cash and equivalents of CNY 377.9 million against total debt of CNY 122.4 million, providing a comfortable liquidity position and low leverage. This strong cash reserve supports operational flexibility and potential further investment in its core technology segments.

Growth Trends And Dividend Policy

The company has adopted a shareholder return policy, evidenced by a dividend per share of CNY 0.1885. The aggressive capital expenditure strategy indicates a focus on growth and expansion, positioning the firm to capitalize on increasing demand for advanced CNC systems within China's industrial modernization initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.58 billion and a beta of 0.6, the market values KEDE with lower volatility relative to the broader market. The current valuation reflects expectations for sustained growth in the industrial machinery sector, supported by its niche expertise in CNC technology.

Strategic Advantages And Outlook

KEDE's strategic advantages lie in its specialized product portfolio and integration within the Dalian Koyo Technology Group, providing technical synergies and market access. The outlook is positive, driven by China's emphasis on manufacturing automation and domestic technological self-reliance, though it faces competition and cyclical demand risks inherent in the capital goods industry.

Sources

Company DescriptionFinancial Data Provided

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