Loading…
Employees: 459
Size Sijin Intelligent Forming Machinery (003025.SZ) is a China Industrials company (Industrial Machinery) with a market value of $483M, the 3934th largest of 4,839 China companies the cockpit tracks. Shares closed at CN¥11.33 on 6 Nov 2026.
Performance Over six months the shares fell 16.6%, against -23.1% for the median peer and -16.4% for the China market (cap-weighted) — 8th highest of 20 in its peer set.
Growth Revenue grew 15.8% over the last twelve months (peer median +3.3%); the operating margin is 23.1% (peer median 3.9%).
Valuation It trades at 15.5× forward earnings against a peer median of 13.5× (3rd most expensive of 10).
Price implies For today's price to make sense, revenue must grow about 2% a year for seven years (Req g). Recent delivered growth is +14%, so the hurdle is -12 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 8.3 points above its cost of capital (5.8% WACC).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | CN¥749M | CN¥731M | CN¥620M | CN¥485M | CN¥507M |
| Revenue growth | — | +18% | +28% | -4% | — |
| Gross profit | CN¥271M | CN¥260M | CN¥214M | CN¥169M | CN¥195M |
| EBITDA | CN¥224M | CN¥220M | CN¥173M | CN¥140M | CN¥153M |
| Net income | CN¥151M | CN¥155M | CN¥182M | CN¥97.6M | CN¥139M |
| Free cash flow | CN¥160M | CN¥221M | CN¥102M | -CN¥98.6M | -CN¥71.0M |
| Capital expenditure | CN¥79.2M | CN¥56.4M | CN¥130M | CN¥214M | CN¥107M |
| Total debt | CN¥62.6M | CN¥55.4M | CN¥160,198 | CN¥313,113 | CN¥16.7M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 003025.SZ | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -5.3% | -11.5% | 5th highest of 20 |
| 6-month return | -16.6% | -23.1% | 8th highest of 20 |
| Distance from 52-week high | -39.1% | -41.4% | 9th highest of 20 |
| Revenue growth (TTM) | +15.8% | +3.3% | 6th highest of 21 |
| Operating margin | 23.1% | 3.9% | 2nd highest of 21 |
| Forward P/E | 15.5× | 13.5× | 3rd most expensive of 10 |
| Growth the price implies (Req g, 7 yrs) | 1.9% | 4.3% | 6th least demanding of 12 |
| Growth delivered (Del g) | +13.6% | +5.7% | 4th highest of 12 |
| Hurdle (Req g minus delivered) | -11.7 pp | -6.8 pp | 4th least demanding of 12 |
| ROIC minus cost of capital | +8.3 pp | -5.3 pp | 5th highest of 20 |
| EV / EBITDA | 12.8× | 10.5× | 3rd most expensive of 7 |
| Net debt / EBITDA | -1.5× | 0.7× | 3rd least indebted of 10 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Sijin Intelligent Forming Machinery 003025.SZ | China | $483M | -17% | +16% | 23% | 15.5× | 1.9% | +13.6% |
| HIIG Trinity (Anhui) Technology 600520.SS | China | $482M | -31% | +48% | 4% | n/a | 53.0% | +2.6% |
| Nanjing Baose 300402.SZ | China | $482M | -29% | -18% | 1% | n/a | n/a | n/a |
| HD Fire Protect HDFIRE.NS | India | $484M | n/a | +13% | 29% | n/a | 32.0% | +14.9% |
| Saatvik Green Energy SAATVIKGL.NS | India | $481M | -25% | +111% | 8% | 13.5× | n/a | n/a |
| WashTec WSU.DE | Germany | $480M | -19% | +3% | 8% | 14.7× | -5.2% | +5.7% |
| Yuilrobotics 388720.KS | South Korea | $480M | -47% | -5% | -42% | n/a | n/a | n/a |
| Jiangsu Teeyer Intelligent Equipment 603273.SS | China | $487M | -16% | -7% | 0% | n/a | 44.2% | -7.4% |
| Zhejiang Liming Intelligent Manufacturing 603048.SS | China | $487M | -6% | +16% | 4% | n/a | 42.6% | +5.7% |
| Nanfang Ventilator 300004.SZ | China | $488M | -50% | -18% | -8% | n/a | n/a | n/a |
| Guoanda 300902.SZ | China | $489M | -23% | +1% | -11% | 29.3× | n/a | n/a |
| Nova Technology 6613.TWO | Taiwan | $489M | -13% | +9% | 17% | 11.1× | -9.5% | +18.1% |
| Bichamp Cutting Technology (Hunan) 002843.SZ | China | $490M | -49% | +4% | 5% | 9.8× | n/a | n/a |
| Phoenix Mecano PMN.SW | Switzerland | $490M | 0% | -3% | 7% | 12.9× | -8.4% | -0.8% |
| Optorun 6235.T | Japan | $490M | -56% | +21% | 9% | 13.0× | 9.7% | -2.0% |
| Iwaki 6237.T | Japan | $491M | +30% | +8% | 13% | 14.8× | 4.3% | +11.1% |
| Hangzhou Jingye Intelligent Technology 688290.SS | China | $491M | -9% | -21% | -59% | 210.0× | n/a | n/a |
| Yantai Longyuan Power Technology 300105.SZ | China | $491M | -6% | -25% | -9% | n/a | 0.5% | +16.0% |
| Shanghai Guao Electronic Technology 300551.SZ | China | $473M | -35% | -47% | -111% | n/a | n/a | n/a |
| Ion Exchange (India) IONEXCHANG.NS | India | $471M | -29% | +5% | -2% | n/a | n/a | n/a |
| Square Technology 603339.SS | China | $494M | -22% | +21% | 9% | n/a | -4.5% | +8.9% |