investorscraft@gmail.com

Intrinsic ValueFujian Zhangzhou Development Co.,LTD. (000753.SZ)

Previous Close$7.25
Intrinsic Value
Upside potential
Previous Close
$7.25

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

Fujian Zhangzhou Development operates as a diversified enterprise with its primary focus on automobile trading within China's competitive automotive retail sector. The company functions as an automotive dealer, facilitating the sale of vehicles to consumers and businesses. Beyond its core auto dealership operations, the company maintains a strategic diversification into essential services, including water supply, sewage treatment, and hydraulic engineering projects, which provide stable, utility-like revenue streams. This hybrid model positions it as a regional player with both cyclical exposure to consumer discretionary spending and defensive characteristics from its public utility segments. Its involvement in real estate development adds another layer to its complex business structure, creating a conglomerate-like profile centered in the Zhangzhou region. The company's market position is inherently regional, leveraging its established presence in Fujian province to navigate the highly fragmented Chinese auto dealership landscape while benefiting from municipal contracts in its utility operations.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.30 billion for the period, demonstrating its significant scale of operations. However, profitability appears challenged, with net income of CNY 53.41 million translating to a thin net margin of approximately 1.6%. A notable concern is the negative operating cash flow of CNY -249.85 million, which, when considered alongside capital expenditures of CNY -231.45 million, indicates potential strain on cash generation from core business activities during this fiscal period.

Earnings Power And Capital Efficiency

Fujian Zhangzhou Development's earnings power is modest, as reflected in its diluted EPS of CNY 0.054. The significant divergence between reported net income and deeply negative operating cash flow suggests that earnings quality may be low, potentially impacted by non-cash items or working capital movements. Capital allocation appears focused on maintaining operations, with substantial capital expenditures nearly matching the negative operating cash flow, indicating limited free cash flow generation for the period under review.

Balance Sheet And Financial Health

The company's balance sheet shows a cash position of CNY 675.43 million against total debt of CNY 4.07 billion, indicating a leveraged financial structure. This debt-to-cash ratio suggests potential liquidity constraints and significant interest obligations. The high debt level relative to the company's modest profitability and cash generation capacity warrants careful monitoring of its financial health and ability to service its obligations, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

While specific growth trends are not fully discernible from the provided data, the company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.02. This dividend represents a payout from current earnings, though the sustainability of such distributions may be questioned given the weak cash flow generation. The company's growth trajectory appears to be balanced between its cyclical automotive business and more stable utility operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.01 billion, the market appears to be applying a multiple that reflects the company's diversified but challenging operational profile. The beta of 1.23 indicates higher volatility than the market average, suggesting investor perception of elevated risk, likely tied to its cyclical automotive exposure and leveraged balance sheet. Valuation metrics would need to be assessed in the context of its industry peers and the specific dynamics of the Chinese regional market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its regional diversification across automobile trading, water utilities, and real estate, which may provide some revenue stability. However, the outlook is tempered by its high financial leverage and weak cash flow generation. Success will depend on improving operational efficiency in its core auto business, managing debt levels, and effectively integrating its diverse business units to create synergistic value in the competitive Fujian province market.

Sources

Company FilingsShenzhen Stock Exchange

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