investorscraft@gmail.com

Intrinsic ValueBeijing Zhong Ke San Huan High-Tech Co., Ltd. (000970.SZ)

Previous Close$14.34
Intrinsic Value
Upside potential
Previous Close
$14.34

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

Beijing Zhong Ke San Huan High-Tech Co., Ltd. operates as a specialized manufacturer of advanced magnetic materials, serving global industrial and technology sectors. The company's core business revolves around the research, development, and production of sintered Nd-Fe-B permanent magnets, which represent the highest-performance magnets available commercially. These critical components are essential across multiple high-growth industries including transportation, renewable energy, communications infrastructure, and consumer electronics. The company maintains a comprehensive product portfolio that extends to soft ferrite cores and amorphous nanocrystalline soft magnetic materials, positioning it as an integrated solutions provider in the electromagnetic materials space. As a Chinese technology enterprise founded in 1999, Zhong Ke San Huan has established itself as a significant player in the global rare-earth permanent magnet market, leveraging China's dominant position in rare-earth element supply chains. The company's market positioning benefits from increasing global demand for energy-efficient technologies, particularly in electric vehicles and wind power generation, where its high-performance magnets enable improved efficiency and miniaturization. Its technological expertise in material science allows it to serve demanding applications in automotive electronics, industrial automation, and aerospace industries, creating barriers to entry through specialized manufacturing capabilities and intellectual property.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.75 billion for the period, demonstrating its substantial scale in the specialized magnetic materials market. However, net income of CNY 12.0 million indicates significant margin pressure, resulting in minimal profitability. Strong operating cash flow generation of CNY 1.33 billion suggests effective working capital management despite challenging market conditions. Capital expenditures of CNY 215 million reflect ongoing investments to maintain production capabilities and technological advancement.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 0.0099 reflects the company's current modest earnings power relative to its market capitalization. The substantial operating cash flow relative to net income indicates non-cash charges affecting profitability. The company maintains significant cash reserves of CNY 2.46 billion, providing financial flexibility for strategic initiatives. The capital expenditure program appears disciplined, focusing on maintaining competitive positioning in the capital-intensive materials manufacturing sector.

Balance Sheet And Financial Health

Zhong Ke San Huan maintains a robust balance sheet with cash and equivalents of CNY 2.46 billion significantly exceeding total debt of CNY 327 million, indicating strong liquidity and minimal financial leverage. This conservative financial structure provides stability amid industry cyclicality and supports research and development initiatives. The company's net cash position enhances its ability to navigate market fluctuations and pursue selective growth opportunities without relying on external financing.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy with a dividend per share of CNY 0.02, representing a commitment to capital distribution despite modest earnings. Growth trends are influenced by global demand for high-performance magnets in electric vehicles and renewable energy applications. The company's strategic positioning in key growth sectors suggests potential for revenue expansion, though current profitability metrics indicate challenges in translating top-line performance to bottom-line results.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.1 billion, the company trades at a significant premium to current earnings, reflecting investor expectations for future growth in high-performance magnet markets. The low beta of 0.159 suggests the stock exhibits lower volatility than the broader market, potentially indicating perceived stability or specific investor base characteristics. Valuation metrics appear to incorporate anticipation of improved profitability as demand for energy-efficient technologies accelerates globally.

Strategic Advantages And Outlook

The company's strategic advantages include its technological expertise in rare-earth magnet manufacturing and established position in China's materials ecosystem. The outlook is tied to global adoption of electric vehicles and renewable energy infrastructure, which drive demand for high-performance magnetic materials. Challenges include raw material price volatility and international trade dynamics affecting rare-earth supply chains. The company's strong balance sheet provides resilience to pursue opportunities in evolving energy technology markets.

Sources

Company Financial ReportsShenzhen Stock Exchange Disclosures

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