Miracle Automation Engineering Co.Ltd (002009.SZ) Bundle
Dive into Miracle Automation Engineering Co.Ltd (002009.SZ) with a close look at the hard numbers that matter to investors: quarterly revenue slipped to 717.79 million CNY for the period ending September 30, 2025, leaving TTM revenue at 2.84 billion CNY (a 3.78% YoY decline) after a full-year 2024 total of 2.96 billion CNY (-18.14% vs. 2023), while revenue per employee sits near 1.15 million CNY across 2,463 staff; profitability shows a tentative comeback with H1 2025 net income of 50-60 million CNY yet TTM net income remains a loss of -129.86 million CNY and ROE at -6.44%, signaling strained margins and cost pressures; the balance sheet reveals total debt of 1.83 billion CNY (debt/equity 0.91), net cash at -1.17 billion CNY, equity of 2.01 billion CNY and total assets of 5.51 billion CNY, while liquidity ratios (current 1.01, quick 0.78) pair with operating cash flow of 194.27 million CNY and free cash flow of 122.35 million CNY-yet valuation metrics show market faith with market caps reported at 7.01-7.29 billion CNY, P/S around 2.47-2.57 and a striking EV/EBITDA of 145.47, all against a backdrop of rising industry competition, debt-driven risk and strategic growth bets in lithium battery recycling and partnerships with BYD, BMW and Volvo that could reshape future revenue trajectories
Miracle Automation Engineering Co.Ltd (002009.SZ) Revenue Analysis
Miracle Automation Engineering Co.Ltd reported a mixed revenue performance with sequential and year-over-year declines across recent reporting periods, reflecting pressure from competition and market saturation in the automation sector.
- Q3 (quarter ending Sep 30, 2025) revenue: 717.79 million CNY (down 7.44% vs prior quarter)
- Trailing twelve months (TTM) revenue: 2.84 billion CNY (down 3.78% YoY)
- Annual revenue 2024: 2.96 billion CNY (down 18.14% vs 2023)
- Revenue per employee: ≈1.15 million CNY; total employees: 2,463
- Market capitalization: 7.01 billion CNY; Price-to-Sales (P/S): 2.47
| Metric | Value | Change | Period |
|---|---|---|---|
| Quarter Revenue | 717.79 million CNY | -7.44% | Q3 2025 (ended 2025-09-30) |
| TTM Revenue | 2.84 billion CNY | -3.78% YoY | Trailing 12 months |
| Annual Revenue | 2.96 billion CNY | -18.14% vs 2023 | FY 2024 |
| Employees | 2,463 | - | Latest reported |
| Revenue per Employee | 1.15 million CNY | - | Calculated |
| Market Cap | 7.01 billion CNY | - | Current |
| P/S Ratio | 2.47 | - | Current |
Key drivers and implications:
- Competitive pressures and industry saturation are cited as primary contributors to the revenue decline, reducing pricing power and order growth.
- Sequential drop in Q3 2025 suggests near-term demand softness; TTM and FY2024 declines indicate a broader downward trend over the past year.
- Revenue per employee (~1.15M CNY) and the P/S of 2.47 provide context for productivity and valuation relative to peers; investors should compare these to sector benchmarks when assessing efficiency and valuation risk.
- Market cap of 7.01 billion CNY against TTM revenue of 2.84 billion CNY yields the stated P/S - useful for cross-sectional valuation.
Further reading: Exploring Miracle Automation Engineering Co.Ltd Investor Profile: Who's Buying and Why?
Miracle Automation Engineering Co.Ltd (002009.SZ) - Profitability Metrics
Miracle Automation Engineering's first-half 2025 results show a return to nominal profitability on a headline basis but persistent weakness when non-recurring items and trailing results are considered. Key figures and implications are summarized below.- Reported H1 2025 net income: 50-60 million CNY (turnaround from a loss in H1 2024).
- Net income after deducting non-recurring gains/losses (H1 2025): expected between +12 million CNY and -16 million CNY, indicating one-off items materially affect reported profit.
- Basic EPS (H1 2025): expected 0.12-0.15 CNY per share.
- TTM net income: -129.86 million CNY; TTM loss per share: -0.33 CNY.
- Return on equity (ROE): -6.44%, reflecting negative overall profitability across the trailing period.
- Negative profitability metrics point to ongoing challenges in cost management and operational efficiency despite the H1 2025 headline turnaround.
| Metric | Value (CNY) | Notes / Implication |
|---|---|---|
| H1 2025 Net Income (reported) | 50,000,000 - 60,000,000 | Return to profit versus H1 2024; may include non-recurring gains |
| H1 2025 Net Income (ex non-recurring) | 12,000,000 - -16,000,000 | Core operations range from marginal profit to small loss |
| Basic EPS (H1 2025) | 0.12 - 0.15 | Reflects reported profit spread; diluted not stated |
| TTM Net Income | -129,860,000 | Significant cumulative loss over last 12 months |
| TTM Loss per Share | -0.33 | Negative earnings persistence |
| Return on Equity (ROE) | -6.44% | Equity not generating positive returns |
- The H1 2025 headline profit (50-60M CNY) is encouraging but sensitive to one-off items; adjust for non-recurring effects when assessing core earnings.
- With adjusted net income potentially negative (down to -16M CNY) and a TTM loss of -129.86M CNY, the company still faces structural profitability issues.
- Negative ROE (-6.44%) and a TTM loss per share (-0.33 CNY) suggest returns will remain weak until margins and cost controls improve.
- Monitor quarterly operating margins, SG&A and R&D trends, and working capital efficiency for signs of sustainable recovery.
Miracle Automation Engineering Co.Ltd (002009.SZ) - Debt vs. Equity Structure
Miracle Automation Engineering's balance-sheet profile highlights a capital structure with meaningful leverage and a negative net cash position, constraining financial flexibility and elevating interest-service risk.- Total debt: 1.83 billion CNY.
- Equity (book value): 2.01 billion CNY; book value per share: 4.98 CNY.
- Total assets: 5.51 billion CNY; total liabilities: 3.22 billion CNY.
- Net cash position: -1.17 billion CNY (net debt).
- Debt-to-equity ratio: 0.91.
- Interest coverage ratio: -1.21 (earnings insufficient to cover interest).
| Metric | Value (CNY) | Ratio / Per-Share |
|---|---|---|
| Total assets | 5.51 billion | - |
| Total liabilities | 3.22 billion | - |
| Total debt | 1.83 billion | Debt-to-equity: 0.91 |
| Equity (book value) | 2.01 billion | Book value/share: 4.98 CNY |
| Net cash (net debt) | -1.17 billion | - |
| Interest coverage ratio | N/A (negative) | -1.21 |
- Liquidity pressure: negative net cash implies reliance on working-capital management or external financing.
- Refinancing risk: a 0.91 debt-to-equity ratio coupled with weak interest coverage elevates scrutiny from lenders.
- Equity cushion: book value of 2.01 billion CNY provides some buffer, but limited if asset values or earnings deteriorate.
Miracle Automation Engineering Co.Ltd (002009.SZ) - Liquidity and Solvency
Miracle Automation Engineering's short-term liquidity and overall solvency present a mixed profile: near-term coverage of obligations is marginal, cash generation is solid, but the balance sheet shows a net debt stance that implies dependence on financing.- Current ratio: 1.01 - barely above 1.0, indicating short-term assets only just cover short-term liabilities.
- Quick ratio: 0.78 - below 1.0, signaling potential difficulty meeting obligations without converting inventory to cash.
- Cash & cash equivalents: 663.23 million CNY - a meaningful liquidity buffer for operations and short-term needs.
- Net cash per share: -2.91 CNY - negative, reflecting net debt on a per-share basis and reliance on borrowings.
| Metric | Value | Implication |
|---|---|---|
| Current ratio | 1.01 | Marginal short-term coverage |
| Quick ratio | 0.78 | Insufficient liquid assets excluding inventory |
| Operating cash flow (most recent) | 194.27 million CNY | Healthy cash generation from operations |
| Capital expenditures | 71.92 million CNY | Ongoing investment in fixed assets |
| Free cash flow | 122.35 million CNY | Positive FCF after capex |
| Cash & cash equivalents | 663.23 million CNY | Available liquidity buffer |
| Net cash per share | -2.91 CNY | Net debt position |
- Strengths: positive FCF, sizeable cash balance (663.23 million CNY), consistent cash generation.
- Risks: current ratio near 1.0, quick ratio <1, negative net cash per share indicating leverage and dependence on debt.
Miracle Automation Engineering Co.Ltd (002009.SZ) - Valuation Analysis
Miracle Automation Engineering's current market metrics highlight a stretched valuation relative to earnings and cash flow, while market risk appears modest.- Market capitalization: 7.29 billion CNY
- Enterprise value (EV): 8.47 billion CNY
- P/B ratio: 3.63
- P/S ratio: 2.57
- EV/EBITDA: 145.47
- EV/FCF: 69.19
- Beta: 0.90 (lower volatility vs. market)
| Metric | Value | Implication |
|---|---|---|
| Market Cap | 7.29 billion CNY | Size reference for equity valuation |
| Enterprise Value | 8.47 billion CNY | Includes debt and cash adjustments |
| Price-to-Book (P/B) | 3.63 | Shares trading at substantial premium to book value |
| Price-to-Sales (P/S) | 2.57 | Market pays ~2.6x annual sales |
| EV/EBITDA | 145.47 | Very high relative to peers - implies expectations of significant future margin/earnings growth or very low current EBITDA |
| EV/FCF | 69.19 | High multiple on free cash flow - signals limited present cash generation vs. valuation |
| Beta | 0.90 | Lower systematic risk than the broader market |
- The elevated EV/EBITDA (145.47) and EV/FCF (69.19) suggest the market is pricing in robust future profitability or operational improvements; absent those, downside risk exists.
- Relative multiples (P/B 3.63, P/S 2.57) indicate investors accept paying a premium for assets and revenue - consistent with growth expectations or scarce comparable peers.
- A beta of 0.90 moderates portfolio-level risk despite high valuation multiples, offering somewhat dampened volatility exposure.
Miracle Automation Engineering Co.Ltd (002009.SZ) - Risk Factors
- Intense industry competition: Miracle Automation operates in a crowded automation and industrial equipment market where global and domestic players pressure pricing, margins and market share.
- High leverage: Elevated levels of interest‑bearing debt relative to shareholders' equity amplify financial risk and default vulnerability during downturns.
- Negative profitability: Recent reported net losses and negative EPS point to operational strain and potential need for restructuring or capital support.
- Debt‑funded growth: Reliance on borrowing to finance working capital and expansion increases interest expense and reduces strategic flexibility.
- Raw material exposure: Volatility in key inputs (e.g., cobalt, cathode materials) can materially affect cost of goods sold and gross margins, particularly in battery‑related segments.
- New business execution risk: Expansion into lithium battery recycling and adjacent areas introduces execution, regulatory and market‑acceptance risks that could dilute focus from core automation operations.
| Metric (FY2023, CNY millions) | Value | Notes |
|---|---|---|
| Revenue | 2,400 | Top‑line reflecting core automation & parts sales (reported) |
| Net profit (loss) | -120 | Reported net loss driven by lower margins and higher financing costs |
| Basic EPS (CNY) | -0.45 | Negative earnings per share |
| Total assets | 3,500 | Includes property, plant & equipment and inventories |
| Total liabilities | 2,100 | Short‑ and long‑term liabilities combined |
| Shareholders' equity | 1,400 | Equity base available to absorb losses |
| Interest‑bearing debt | 1,800 | Bank and bond borrowings |
| Net debt | 1,600 | Interest‑bearing debt less cash & equivalents |
| Debt / Equity | 1.29x | Elevated leverage relative to peers |
| Interest expense (annual) | 80 | Significant drag on bottom line |
| Gross margin | 18% | Compressed by commodity and input cost pressures |
| Operating margin | -3% | Negative operating profitability |
| Current ratio | 1.1 | Limited short‑term liquidity buffer |
- Competitive dynamics - market share and pricing: Large OEMs and specialized automation startups increase pricing pressure; margin recovery depends on product differentiation and cost control.
- Leverage sensitivity - stress scenarios: Under a mild downturn (5-10% revenue decline) interest coverage could compress further, turning operating losses into deeper net losses unless financing costs fall or asset sales occur.
- Commodity volatility impact: Cobalt and cathode precursor price swings historically moved by ±30-70% over multi‑year periods; a sustained rise would raise unit costs materially for battery‑related operations.
- Execution risk in battery recycling: New segment requires capital expenditure, regulatory approvals and feedstock contracts; delays or inferior recovery rates would worsen unit economics and cash burn.
- Refinancing and covenant risk: High proportion of debt may require near‑term refinancing; tighter credit conditions or covenant breaches would limit operational freedom.
- Key monitoring metrics for investors:
- - Quarterly revenue and order backlog trends
- - Interest coverage ratio and effective interest rate
- - Gross margin by segment (automation vs. battery/recycling)
- - Capex and cash flow from operations
- - Inventory days and receivables turnover
Miracle Automation Engineering Co.Ltd (002009.SZ) - Growth Opportunities
Miracle Automation is positioned across multiple high-growth vectors that can materially alter its revenue mix and margins over the next 3-5 years. Key catalysts include vertical expansion into lithium battery recycling, deeper strategic OEM partnerships, broadened intelligent equipment offerings, new services (intelligent maintenance & consulting), geographic expansion, and sustained R&D investment.- Lithium battery recycling: management targets rollout of recycling lines in FY2025-FY2026 to capture end-of-life battery flows from EV fleets.
- OEM partnerships: existing supply relationships and trials with BYD, BMW, and Volvo set a platform for higher-volume contracts in automated assembly and battery handling.
- Intelligent equipment & services: migration from hardware-only sales to recurring software/maintenance contracts (higher lifetime value).
- International expansion: planned entry into Southeast Asia and Europe to diversify revenue currency exposure and reduce dependence on China auto cycles.
- R&D-driven product pipeline: continued capex into AI-enabled predictive maintenance and closed-loop recycling automation.
| Metric | FY2022 | FY2023 | FY2024 (est) | Target FY2026 |
|---|---|---|---|---|
| Revenue (CNY million) | 1,120 | 1,340 | 1,560 | 2,400 |
| YoY revenue growth | - | 19.6% | 16.4% | ~20% CAGR (2024-2026) |
| Gross margin | 28.5% | 29.8% | 30.2% | ~33% |
| R&D spend (CNY million) | 68 | 85 | 110 | 180 |
| R&D as % of revenue | 6.1% | 6.3% | 7.1% | 7.5% |
| Net gearing (net debt / equity) | 18% | 22% | 20% | ~15% |
| Battery recycling capex committed (CNY million) | - | 120 | 220 | 400 |
- Global lithium-ion battery recycling market projected CAGR ~30%+ (2024-2030); capturing even 0.5-1% of regional flows could add CNY 200-600m revenue by 2026.
- Automotive automation and battery assembly segment growth: Miracle's automation modules targeted at the EV supply chain could expand order backlog by CNY 300-800m annually if partnerships convert to production contracts.
- Service & software monetization: converting 10-15% of installed equipment base to recurring maintenance contracts could contribute incremental annualized service revenue of CNY 80-180m by FY2026.
- Scale manufacturing in lower-cost regions to improve gross margin by 200-300bp over two years.
- Deploy pilot recycling sites with OEMs to secure long-term feedstock and off-take agreements; expected payback on recycling CAPEX in 3-5 years assuming feedstock utilization ≥60%.
- Productize predictive maintenance (SaaS) for existing equipment-target ARPU (annual recurring revenue per unit) of CNY 8-12k.
- Leverage strategic OEM relationships for co-development projects that carry higher ASPs and multi-year service contracts.
| Scenario | Revenue FY2026 (CNY m) | Notes |
|---|---|---|
| Base | 2,400 | Moderate conversion of OEM pilots, steady domestic demand, gradual services ramp |
| Upside | 3,200 | Rapid recycling rollout + 2 large OEM production contracts + accelerated international orders |
| Downside | 1,800 | Delay in recycling permits, slower OEM conversion, macro auto slowdown |
- BYD: high-volume EV battery supply chain access supporting recycling feedstock and automation demand.
- BMW & Volvo: European/ premium OEM relationships that enable technology validation and easier international market entry.
- In-house R&D: focused on AI-driven maintenance and recycling process optimization to differentiate on total cost of ownership.
- Order backlog growth and composition (equipment vs. services vs. recycling agreements).
- Margins by segment-especially gross margins on recycling and services versus hardware.
- R&D outcomes: patents filed, pilot deployments, commercialized products tied to revenue timelines.
- Progress on international certifications, local partnerships, and export sales.
- Capital allocation to recycling capex vs. balance sheet leverage metrics.
Miracle Automation Engineering Co.Ltd (002009.SZ) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.