investorscraft@gmail.com

Intrinsic ValueZhejiang Weixing Industrial Development Co., Ltd. (002003.SZ)

Previous Close$10.45
Intrinsic Value
Upside potential
Previous Close
$10.45

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 Weixing Industrial Development operates as a specialized manufacturer of essential clothing accessories, serving the global apparel and textile industries. The company's core revenue model is built on the research, development, production, and sale of fundamental garment components including buttons, zippers, and metal parts. These products form the critical hardware infrastructure for clothing manufacturers worldwide, positioning Weixing as an integral supplier within the broader fashion and textile supply chain ecosystem. The company maintains a focused presence in both domestic Chinese markets and international export channels, leveraging its manufacturing expertise to serve diverse customer segments across the consumer cyclical sector. As a subsidiary of Weixing Group Co., Ltd., the company benefits from established industrial capabilities and vertical integration advantages that enhance its competitive positioning. Weixing operates within the highly fragmented but essential apparel accessories niche, where quality consistency, production reliability, and cost efficiency determine market leadership. The company's strategic emphasis on research and development underscores its commitment to product innovation and technical superiority in manufacturing processes. This specialized focus allows Weixing to maintain relevance despite fashion cyclicality, as its components represent necessary inputs rather than trend-dependent finished goods. The company's market position reflects its ability to deliver standardized yet customizable solutions to garment producers seeking dependable supply chain partners.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with CNY 4.67 billion in revenue for the period, achieving a healthy net income of CNY 700 million. This translates to a robust net profit margin of approximately 15%, indicating efficient cost management and pricing power within its specialized niche. Strong operating cash flow generation of CNY 1.09 billion significantly exceeded net income, reflecting high-quality earnings and effective working capital management throughout the fiscal year.

Earnings Power And Capital Efficiency

Weixing exhibited substantial earnings power with diluted EPS of CNY 0.60, supported by consistent operational performance. The company maintained disciplined capital allocation with capital expenditures of CNY 766 million, representing strategic investments in production capacity and technological upgrades. The significant positive operating cash flow relative to earnings underscores the business's ability to convert profits into tangible cash generation, enhancing financial flexibility for future growth initiatives.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 1.11 billion in cash and equivalents against total debt of CNY 726 million, indicating a strong liquidity position. This balanced approach provides ample coverage for obligations while preserving strategic optionality. The substantial cash reserves relative to debt levels suggest minimal financial risk and capacity to withstand industry cyclicality without compromising operational stability.

Growth Trends And Dividend Policy

Weixing demonstrates commitment to shareholder returns through a dividend per share of CNY 0.30, representing a 50% payout ratio based on current EPS. This balanced approach combines income distribution with retained earnings for reinvestment, reflecting management's confidence in sustainable cash generation. The company's market capitalization of approximately CNY 12.22 billion indicates investor recognition of its stable business model and consistent performance within the apparel manufacturing sector.

Valuation And Market Expectations

Trading with a beta of 0.23, the stock exhibits significantly lower volatility than the broader market, suggesting investor perception of defensive characteristics. The current valuation reflects expectations of stable, predictable earnings from the company's essential product portfolio. Market pricing appears to incorporate the company's niche positioning and consistent profitability, with limited speculation about dramatic growth or contraction scenarios.

Strategic Advantages And Outlook

The company's strategic advantages stem from its specialized manufacturing expertise and established position within the global apparel supply chain. Its focus on essential clothing components provides relative insulation from fashion trends, supporting steady demand patterns. The outlook remains stable given the company's consistent execution, financial discipline, and entrenched customer relationships, though exposure to global textile industry dynamics represents an ongoing consideration for long-term performance.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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