investorscraft@gmail.com

Intrinsic ValueZheshang Development Group Co., Ltd (000906.SZ)

Previous Close$6.23
Intrinsic Value
Upside potential
Previous Close
$6.23

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

Zheshang Development Group operates as a diversified industrial conglomerate with a sophisticated supply chain integration model centered on steel trading and related services. The company has strategically evolved beyond traditional commodity distribution to offer comprehensive value-added services including financial leasing, commercial factoring, and specialized software solutions tailored for industrial clients. Its core revenue streams are generated through wholesale and retail distribution of steel products, complemented by custom processing, logistics management, and innovative financial services that enhance customer stickiness. Operating approximately eight automotive 4S shops and providing taxi services further diversifies its industrial footprint. The company leverages its deep industry expertise to offer upstream and downstream supply chain solutions, positioning itself as an integrated service provider rather than a pure commodity trader. This multifaceted approach allows Zheshang Development to capture value across multiple touchpoints in the industrial ecosystem, from raw material distribution to end-consumer automotive services, creating a resilient business model less susceptible to commodity price fluctuations. The company's market position is strengthened by its technological capabilities, including enterprise management software and data analytics platforms specifically designed for the steel trade industry, providing competitive differentiation in China's crowded industrial sector.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 201.9 billion for the period, demonstrating significant scale in its operations. However, net income of CNY 368.9 million indicates relatively thin margins characteristic of commodity trading businesses. The negative operating cash flow of CNY 847.9 million, coupled with capital expenditures of CNY 309.7 million, suggests potential working capital intensity or timing differences in its supply chain operations that merit closer examination regarding cash conversion efficiency.

Earnings Power And Capital Efficiency

Zheshang Development reported diluted EPS of CNY 0.45, reflecting moderate earnings power relative to its substantial revenue base. The company's capital allocation appears focused on maintaining its diversified service offerings, though the relationship between capital expenditures and returns requires monitoring given the capital-intensive nature of both automotive retail through its 4S shops and supply chain logistics operations.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 5.33 billion against total debt of CNY 6.66 billion, indicating manageable leverage. The balance sheet structure appears appropriate for its business model, though the negative operating cash flow warrants attention to ensure sustainable financial health and debt servicing capacity over the medium term.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.20 per share. Growth appears to be driven by the expansion of its integrated service model rather than pure volume growth in commodity trading, reflecting a strategic shift toward higher-margin, value-added services across its diversified business segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.37 billion, the company trades at a significant discount to its annual revenue, reflecting market expectations of continued margin pressure in commodity-related businesses. The beta of 0.632 suggests lower volatility compared to the broader market, potentially indicating perceived stability in its diversified industrial model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service model that combines traditional commodity trading with financial services and technology solutions. This diversification provides resilience against sector-specific downturns. The outlook will depend on execution in scaling higher-margin service offerings while managing the capital intensity of its automotive and logistics operations in China's evolving industrial landscape.

Sources

Company description and financial 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