investorscraft@gmail.com

Intrinsic ValueZoje Resources Investment Co., Ltd. (002021.SZ)

Previous Close$3.26
Intrinsic Value
Upside potential
Previous Close
$3.26

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

Zoje Resources Investment Co., Ltd. operates as a specialized manufacturer within the industrial machinery sector, focusing primarily on the production and distribution of industrial sewing machines. The company's core revenue model is built on manufacturing and selling a diverse portfolio of sewing equipment, including lockstitch, overlock, interlock, pattern, heavy-duty, and special series machines, primarily targeting the Chinese market. As a player in the capital goods industry, its fortunes are closely tied to the health of downstream manufacturing sectors, particularly textiles and apparel. The company's 2014 name change to 'Resources Investment' suggests a potential strategic pivot or diversification beyond its traditional sewing machine business, though its current operations remain centered on industrial equipment. Operating from its base in Yuhuan, China, since 1994, the company has established a long-standing presence in a highly competitive and cyclical market. Its market positioning is that of a domestic specialist, navigating the challenges of industrial automation and competing with both local and international machinery providers. The industrial sewing machine market requires continuous innovation to meet evolving manufacturing demands for speed, precision, and versatility.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 915 million. Net income stood at CNY 17.7 million, resulting in a net profit margin of roughly 1.9%, indicating relatively thin profitability. A significant concern is the negative operating cash flow of CNY -321 million, which substantially exceeded capital expenditures of CNY -13.5 million, suggesting potential working capital challenges or timing differences in cash collection that impacted liquidity generation during the period.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with diluted earnings per share of CNY 0.0147. The stark divergence between the modest net income and the deeply negative operating cash flow raises questions about the sustainability and quality of earnings. The capital expenditure level is modest relative to revenue, which may indicate a mature asset base or limited investment in new productive capacity during this reporting period.

Balance Sheet And Financial Health

Zoje Resources maintains a conservative debt profile, with total debt of only CNY 8.95 million against cash and equivalents of CNY 82.0 million, resulting in a net cash position. This indicates a strong liquidity buffer and low financial leverage. However, the significant negative operating cash flow experienced during the year could pressure this cash balance if it persists, necessitating close monitoring of future cash generation trends.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, consistent with a policy of retaining earnings, possibly for reinvestment or to preserve capital. The financial data presents a mixed picture regarding growth, with profitability maintained but cash flow generation being a notable area of weakness. The company's long-term growth trajectory will likely depend on its ability to stabilize cash flows and potentially execute on the investment strategy implied by its name.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.57 billion, the company trades at a significant premium to its annual revenue, reflecting market expectations that may extend beyond its current financial performance. A beta of 0.868 suggests the stock's volatility is slightly lower than the broader market average. The valuation implies investors are pricing in potential future developments or a recovery from the current period's cash flow challenges.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its long-established presence and specialization in the industrial sewing machine niche within China. Its strong balance sheet with a net cash position provides financial flexibility to navigate market cycles. The outlook is cautious, hinging on the company's ability to rectify the negative cash flow trend, effectively manage its working capital, and potentially leverage its 'Resources Investment' mandate to diversify or enhance its business model for more sustainable growth.

Sources

Company FilingsShenzhen Stock Exchange

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