investorscraft@gmail.com

Intrinsic ValueShandong Tengda Fa (001379.SZ)

Previous Close$24.28
Intrinsic Value
Upside potential
Previous Close
$24.28

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

Shandong Tengda Fasten Tech. Co., Ltd. operates as a specialized manufacturer within China's industrial components sector, focusing exclusively on the research, development, production, and sale of stainless steel fastener products. Its core offerings include a comprehensive portfolio of bolts, nuts, screws, and washers, catering primarily to industrial and construction clients requiring durable, corrosion-resistant fastening solutions. The company's revenue model is fundamentally driven by B2B sales, leveraging its manufacturing capabilities to serve downstream industries where fastener reliability is critical to structural integrity and operational safety. Positioned within the competitive manufacturing landscape, Shandong Tengda differentiates itself through technical specialization in stainless steel, a material choice that addresses specific performance needs in harsh environments. Its market position is that of a niche industrial supplier, competing on product quality, material expertise, and manufacturing consistency rather than scale alone. The company's headquarters in Zaozhuang, Shandong, situates it within a major Chinese industrial region, potentially offering logistical advantages for serving domestic industrial demand.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.81 billion. Net income stood at CNY 76.6 million, resulting in a net profit margin of roughly 4.2%. A notable concern is the negative operating cash flow of CNY -123.0 million, which, when combined with capital expenditures of CNY -178.0 million, indicates significant cash usage in operations and investments during the period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share was CNY 0.39. The negative free cash flow, calculated from the operating cash flow and capital expenditures, suggests that the business consumed rather than generated cash from its core operations in this period. This dynamic requires monitoring to assess whether it represents a temporary investment phase or a longer-term trend in capital efficiency.

Balance Sheet And Financial Health

Shandong Tengda maintained a solid cash position of CNY 456.0 million against total debt of CNY 63.2 million, indicating a strong liquidity profile and low leverage. This conservative balance sheet structure provides a buffer against operational volatility. The low debt level relative to cash reserves suggests minimal financial risk from leverage.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns by declaring a dividend per share of CNY 0.152. This payout represents a dividend yield that investors would assess relative to the share price. The balance between reinvesting for growth and returning capital to shareholders will be a key factor in evaluating its long-term strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.16 billion, the market valuation implies certain growth and profitability expectations. The negative beta of -0.09 suggests a historical return pattern that has been weakly inversely correlated with the broader market, which is unusual and may reflect specific company or liquidity dynamics.

Strategic Advantages And Outlook

The company's strategic focus on stainless steel fasteners provides a specialized niche within the broader industrial components market. Its primary advantage lies in material expertise and manufacturing focus. The outlook will depend on its ability to navigate industrial demand cycles, manage operational cash flow, and effectively deploy its strong balance sheet for sustainable growth initiatives or improved shareholder returns.

Sources

Company Description and Financial Data as 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