investorscraft@gmail.com

Intrinsic ValueZhejiang Qianjiang Motorcycle Co., Ltd. (000913.SZ)

Previous Close$15.65
Intrinsic Value
Upside potential
Previous Close
$15.65

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

Zhejiang Qianjiang Motorcycle operates as a prominent manufacturer in China's competitive automotive sector, specializing in the research, development, and production of motorcycles, engines, and related components. The company's core revenue model is built on the manufacturing and global distribution of its diverse brand portfolio, which includes QJmotor, Benelli, Keeway, and KSR, catering to different market segments from scooters to race cars. This multi-brand strategy allows it to target various consumer preferences and price points, enhancing its market penetration. Operating within the consumer cyclical industry, the company has established a significant international footprint, exporting its products to approximately 130 countries and regions, which diversifies its revenue streams and mitigates reliance on any single market. Its long-standing presence since 1985 provides a foundation of manufacturing expertise and brand recognition. In the context of the global two-wheeler market, Qianjiang's position is characterized by its blend of domestic scale and international reach, competing with both local Chinese manufacturers and global giants by offering a combination of value and brand heritage, particularly through its ownership of the historic Benelli brand.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 6.03 billion, demonstrating significant market activity. Profitability was strong, with net income reaching CNY 676.7 million, translating to a healthy net margin. Operational efficiency is evidenced by substantial operating cash flow of CNY 1.13 billion, which comfortably covered capital expenditures of CNY 610.4 million, indicating effective conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company's earnings power is solid, as reflected in a diluted earnings per share of CNY 1.29. The strong operating cash flow significantly exceeds capital investment needs, highlighting efficient capital deployment for growth and operations. This substantial cash generation relative to expenditures underscores a business model capable of funding its activities internally while creating shareholder value.

Balance Sheet And Financial Health

Qianjiang maintains an exceptionally strong balance sheet, characterized by a massive cash and equivalents position of CNY 5.68 billion. This liquidity vastly overshadows its total debt of just CNY 391.8 million, resulting in a net cash position that signifies minimal financial risk and provides significant strategic flexibility for potential investments, acquisitions, or weathering economic downturns.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a generous dividend per share of CNY 1.28, which represents a high payout ratio relative to its EPS. This policy, combined with its strong cash position, suggests a shareholder-friendly approach and confidence in its stable cash-generating ability, even as it maintains capacity for future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.19 billion, the market valuation implies a price-to-earnings ratio that investors can derive from the provided EPS. A beta of 1.064 indicates that the stock's volatility is slightly higher than the broader market, reflecting its cyclical nature within the consumer discretionary sector and sensitivity to economic conditions.

Strategic Advantages And Outlook

The company's key strategic advantages include its diversified global export network, multi-brand portfolio catering to different segments, and a fortress-like balance sheet. The outlook is supported by its extensive international reach and strong financial health, providing a solid foundation to navigate sector cycles and capitalize on growth opportunities in both domestic and international two-wheeler markets.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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