investorscraft@gmail.com

Intrinsic ValueNingxia Zhongyin Cashmere Co., Ltd. (000982.SZ)

Previous Close$0.18
Intrinsic Value
Upside potential
Previous Close
$0.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ningxia Zhongyin Cashmere operates as a diversified manufacturer with dual operational pillars in traditional textiles and new energy materials. The company's foundational business involves the integrated production and global export of premium cashmere products, leveraging its established presence in China's apparel manufacturing sector. Concurrently, it has strategically expanded into the high-growth lithium battery industry, manufacturing critical cathode and anode materials to capitalize on the electric vehicle and energy storage markets. This dual focus positions the company at the intersection of a mature consumer cyclical industry and the rapidly evolving clean technology sector. Its structure as a subsidiary of Hengtian Jinshi Investment Management provides a framework for its additional activities in investment and asset management, creating a hybrid model that blends industrial operations with financial asset oversight. This diversification strategy aims to balance the cyclicality of the cashmere trade with the expansion potential of the battery supply chain, though it also presents significant operational and strategic execution challenges.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 500 million for FY 2023, but this was overshadowed by a significant net loss of CNY 135 million. This loss, translating to negative earnings per share, indicates substantial pressure on profitability. While operating cash flow was positive at CNY 47 million, it was insufficient to cover capital expenditures of CNY 73 million, resulting in negative free cash flow and highlighting potential inefficiencies in its capital allocation or operational execution during the period.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained, as evidenced by the negative net income and EPS. The positive operating cash flow suggests some underlying cash-generating ability from core operations, but this is more than offset by heavy capital investments. The significant capital expenditure relative to operating cash flow points to a period of substantial investment, likely tied to its expansion into lithium battery materials, which has yet to yield profitable returns and weighs heavily on overall capital efficiency.

Balance Sheet And Financial Health

Ningxia Zhongyin maintains a robust liquidity position with cash and equivalents of CNY 300 million, which substantially exceeds its total debt of approximately CNY 66 million. This low leverage and high cash balance provide a considerable buffer against operational losses and funding requirements for its strategic initiatives. The strong liquid asset base offers financial flexibility, though its utility depends on the company's ability to stem losses and deploy capital effectively towards profitable growth.

Growth Trends And Dividend Policy

The company's growth strategy is clearly oriented towards capital investment, as seen in the high capex, but this has not yet translated into top-line expansion or bottom-line improvement. The significant net loss represents a negative growth trend in profitability. Reflecting this challenging financial performance and its investment-focused strategy, the company did not pay a dividend in 2023, conserving all capital to fund its operational turnaround and expansion efforts.

Valuation And Market Expectations

With a market capitalization of approximately CNY 767 million, the market valuation appears to factor in the company's strategic assets and potential, rather than its current negative earnings. The low beta of 0.35 suggests the stock is perceived as less volatile than the broader market, possibly due to its substantial cash holdings or its status as a subsidiary. Investors seem to be valuing the company based on its balance sheet strength and long-term strategic bets, not its present profitability.

Strategic Advantages And Outlook

The company's primary advantages include its strong cash position, low debt, and strategic diversification into the promising lithium battery sector. However, the outlook is clouded by the significant losses in its core operations. The critical challenge is to successfully integrate and monetize its new energy investments to achieve a sustainable profitable model. Success hinges on executing a turnaround in its traditional business while simultaneously scaling its new venture effectively.

Sources

Company FilingsShenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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