investorscraft@gmail.com

Intrinsic ValueZhejiang Zhengte Co., Ltd. (001238.SZ)

Previous Close$53.87
Intrinsic Value
Upside potential
Previous Close
$53.87

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 Zhengte operates as a specialized manufacturer in the consumer cyclical sector, focusing on the design, production, and distribution of sunshade products and outdoor leisure furniture. The company's core revenue model combines direct sales of its branded products with original equipment manufacturer (OEM) services for international clients, creating a diversified income stream. Its product portfolio includes umbrellas, pergolas, tents, gazebos, and recycled plastic furniture, targeting both residential and commercial markets globally. Operating within the competitive furnishings and fixtures industry, Zhengte leverages its established manufacturing infrastructure in China to serve domestic and international markets. The company's market position is characterized by its vertical integration capabilities, spanning from research and development to final product delivery. This integrated approach allows Zhengte to maintain quality control while offering competitive pricing in the global outdoor living products market. The company's international presence provides geographic diversification, though it remains subject to global trade dynamics and consumer spending patterns in the outdoor leisure segment.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.24 billion for the period, demonstrating its substantial market presence in the outdoor furnishings sector. However, profitability metrics show challenges with a net loss of CNY 13.98 million and negative diluted EPS of CNY -0.13. Operating cash flow remained positive at CNY 12.47 million, though capital expenditures of CNY -122.70 million indicate significant ongoing investment in production capacity and infrastructure development.

Earnings Power And Capital Efficiency

Zhejiang Zhengte's current earnings power appears constrained, as evidenced by the negative net income position. The substantial capital expenditure program, which significantly exceeded operating cash flow, suggests the company is in an investment phase aimed at future growth. The negative EPS reflects temporary operational challenges or strategic investments that have yet to yield returns, indicating potential for improvement as new capacities come online.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 237.19 million against total debt of CNY 116.07 million, providing a comfortable liquidity cushion. This debt-to-cash ratio suggests moderate financial leverage and adequate short-term financial flexibility. The balance sheet structure appears capable of supporting ongoing operations while managing the current investment cycle without excessive reliance on external financing.

Growth Trends And Dividend Policy

Despite the current negative earnings, the company maintained a dividend payment of CNY 0.07 per share, indicating management's confidence in long-term prospects and commitment to shareholder returns. The significant capital expenditure program suggests an active growth strategy, though current revenue levels have not yet translated to bottom-line profitability. The dividend policy appears balanced against investment needs, reflecting a transitional phase in the company's development cycle.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.36 billion, the market appears to be pricing in future growth potential beyond current profitability challenges. The beta of 0.434 indicates lower volatility compared to the broader market, suggesting investor perception of relative stability. The valuation multiple reflects expectations for improved operational performance following the completion of current capital investment programs.

Strategic Advantages And Outlook

Zhejiang Zhengte's strategic advantages include its established manufacturing expertise, diversified product portfolio, and international market access. The company's focus on outdoor leisure products positions it to benefit from growing global demand for outdoor living solutions. The outlook depends on successful execution of current investments, improved operational efficiency, and favorable market conditions in the consumer cyclical sector. Management's ability to translate revenue growth into sustainable profitability will be critical for long-term success.

Sources

Company filingsMarket data

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