investorscraft@gmail.com

Intrinsic ValueChongqing Zongshen Power Machinery Co.,Ltd (001696.SZ)

Previous Close$20.48
Intrinsic Value
Upside potential
Previous Close
$20.48

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

Chongqing Zongshen Power Machinery Co., Ltd. operates as a prominent manufacturer within the Chinese automotive parts sector, specializing in the development and production of small-displacement engines and power equipment. Its core revenue model is driven by the sale of a diverse portfolio of gasoline and diesel engines, which are integral components for motorcycles, agricultural machinery, and a wide array of outdoor power products. The company serves a global customer base, exporting to over 100 countries across Europe, the Americas, and Asia, underscoring its international footprint. Its product range is strategically segmented to cater to both consumer and industrial applications, including two-wheel and three-wheel vehicle engines, generator sets, and machinery for farming and landscaping. This diversification mitigates reliance on any single market segment. Zongshen's market position is characterized by its established manufacturing scale in China and its competitive presence in emerging markets, where demand for affordable and reliable mechanical power sources remains robust. The company leverages its production expertise to address needs in mobility, agricultural mechanization, and portable power generation.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 10.51 billion, achieving a net income of CNY 461 million. This translates to a net profit margin of around 4.4%, indicating moderate profitability. Operating cash flow was positive at CNY 325 million, though it was substantially lower than net income, suggesting potential working capital investments or other non-cash adjustments during the period.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with a diluted earnings per share of CNY 0.40. Capital expenditure was significant at CNY 337 million, which exceeded the operating cash flow, resulting in negative free cash flow for the period. This indicates the company was investing heavily in its productive capacity, which may be aimed at supporting future growth initiatives or maintaining its competitive manufacturing infrastructure.

Balance Sheet And Financial Health

Zongshen maintains a solid liquidity position with cash and equivalents of CNY 1.50 billion. Total debt stands at CNY 1.94 billion, indicating a manageable leverage profile. The balance sheet appears reasonably healthy, with sufficient cash reserves to cover short-term obligations and support ongoing operations, though the specific debt maturity structure is not detailed in the provided data.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend per share of CNY 0.20. This represents a payout ratio of 50% based on the reported diluted EPS, signaling a shareholder-friendly policy. Growth trends must be assessed by comparing these figures to prior years, which are not provided, to determine the sustainability of both the dividend and top-line expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 28.45 billion, the stock trades at a price-to-earnings ratio of roughly 61.7 based on the latest diluted EPS. This elevated multiple suggests market expectations for significant future earnings growth. The low beta of 0.216 indicates the stock has historically exhibited lower volatility compared to the broader market.

Strategic Advantages And Outlook

Zongshen's strategic advantages lie in its diversified product portfolio and extensive global distribution network. Its outlook is tied to demand cycles in the global automotive and agricultural sectors, particularly in emerging markets. Continued investment in production capabilities, as evidenced by the high capital expenditures, positions the company to capitalize on long-term trends in mechanization and portable power, though it faces competitive pressures and macroeconomic sensitivities.

Sources

Company Description and Financial Data 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