investorscraft@gmail.com

Intrinsic ValueShenzhen Textile (Holdings) Co., Ltd. (000045.SZ)

Previous Close$12.65
Intrinsic Value
Upside potential
Previous Close
$12.65

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

Shenzhen Textile (Holdings) Co., Ltd. operates as a diversified industrial group with a core focus on manufacturing polarizers for liquid crystal displays, serving the global electronics supply chain. The company has strategically evolved from its traditional textile roots to become a specialized supplier in the high-tech materials sector, producing essential components that enable the functionality of LCD screens used in consumer electronics, automotive displays, and industrial applications. Beyond its polarizer division, the company maintains operations in textiles, trade, and property leasing, creating a hybrid business model that balances technology manufacturing with more stable, asset-based income streams. This diversified approach positions Shenzhen Textile within both the consumer cyclical and industrial technology landscapes, allowing it to navigate sector-specific volatility while maintaining a presence in China's competitive manufacturing ecosystem. The company's market position reflects this strategic duality, operating as a niche component supplier in the display technology value chain while leveraging its established industrial capabilities across multiple revenue channels.

Revenue Profitability And Efficiency

The company generated CNY 3.34 billion in revenue for the period, achieving a net income of CNY 89.4 million, resulting in a net margin of approximately 2.7%. Operating cash flow of CNY 231.3 million significantly exceeded capital expenditures of CNY 29.4 million, indicating efficient cash generation from core operations. This demonstrates the company's ability to convert revenue into operating cash despite relatively thin profitability margins characteristic of manufacturing-intensive businesses.

Earnings Power And Capital Efficiency

With diluted earnings per share of CNY 0.18, the company maintains modest but positive earnings power. The substantial operating cash flow relative to capital expenditures suggests effective capital deployment in maintaining operations without excessive reinvestment requirements. The company's capital efficiency appears adequate for its diversified business model, though earnings power remains constrained by the competitive nature of its core manufacturing segments.

Balance Sheet And Financial Health

Shenzhen Textile maintains a conservative financial structure with CNY 341.0 million in cash and equivalents against total debt of CNY 171.9 million, providing a comfortable liquidity cushion. The net cash position supports financial stability and operational flexibility. The balance sheet reflects the company's asset-light approach in certain divisions alongside the capital requirements of its manufacturing operations, resulting in a balanced financial profile.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.071, representing a payout ratio of approximately 39% based on current EPS. This balanced approach to capital allocation suggests a focus on maintaining shareholder distributions while retaining earnings for operational needs. Growth trends appear moderate, with the company prioritizing stability across its diversified business segments rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.11 billion, the company trades at a price-to-earnings multiple reflective of its niche market position and diversified operations. The beta of 0.606 indicates lower volatility compared to the broader market, suggesting investor perception of reduced systematic risk. Market expectations appear calibrated to the company's steady, if unspectacular, performance across its business divisions.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified revenue streams and specialized manufacturing capabilities in polarizer technology. This diversification provides resilience against sector-specific downturns while maintaining exposure to growth areas in display technologies. The outlook remains cautiously positive, dependent on maintaining competitive positioning in its core manufacturing segments while effectively managing its hybrid business model across different economic cycles and industry dynamics.

Sources

Company filingsFinancial data provider

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