investorscraft@gmail.com

Intrinsic ValueVatti Corporation Limited (002035.SZ)

Previous Close$6.30
Intrinsic Value
Upside potential
Previous Close
$6.30

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

Vatti Corporation Limited operates as a prominent manufacturer and distributor of household appliances within China's competitive consumer cyclical sector. The company maintains a vertically integrated business model, encompassing production, domestic sales, and import/export activities. Its core revenue streams are generated from the comprehensive portfolio of kitchen and household solutions, including fitted kitchens, gas appliances, sanitary products, and various electric appliances like stoves and water heaters. Vatti has established a strong market position by focusing on the integrated kitchen segment, offering products such as hobs, lampblack machines, disinfection cabinets, and kitchen cabinets that cater to the demands of Chinese consumers for convenience and style. Founded in 1992 and headquartered in Zhongshan, the company leverages its long-standing brand recognition and extensive product range to compete effectively in the domestic market, targeting both new home construction and renovation cycles. Its strategic emphasis on a complete kitchen ecosystem allows it to capture value across multiple product categories, reinforcing its presence in the furnishings, fixtures, and appliances industry.

Revenue Profitability And Efficiency

For the fiscal year, Vatti reported revenue of approximately CNY 6.37 billion, demonstrating its significant scale in the domestic appliance market. The company achieved a net income of CNY 484.7 million, translating to a healthy net profit margin. Operating cash flow was robust at CNY 632.4 million, indicating efficient conversion of earnings into cash, which comfortably covered capital expenditures of CNY 238.0 million, reflecting disciplined investment in its operations.

Earnings Power And Capital Efficiency

Vatti's earnings power is evidenced by a diluted earnings per share of CNY 0.58. The substantial operating cash flow relative to net income underscores strong underlying profitability and effective working capital management. The company's capital allocation appears prudent, with capital expenditures focused on maintaining and potentially enhancing its production capabilities without excessive investment.

Balance Sheet And Financial Health

The company maintains a very strong balance sheet, characterized by a substantial cash and equivalents position of CNY 1.67 billion. Total debt is minimal at approximately CNY 74.4 million, resulting in a negligible net debt position and highlighting exceptional financial liquidity and low leverage. This conservative financial structure provides significant resilience against market downturns and flexibility for strategic initiatives.

Growth Trends And Dividend Policy

Vatti demonstrates a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.30. This payout represents a substantial portion of its earnings, indicating a shareholder-friendly capital return policy. The company's ability to generate strong cash flow supports this dividend while retaining ample liquidity for operational needs, suggesting a balanced approach between rewarding investors and maintaining financial stability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.34 billion, the market valuation reflects investor assessment of the company's stable earnings and strong financial position. A beta of 0.427 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure within the consumer cyclical sector. The valuation incorporates expectations for steady performance rather than aggressive growth.

Strategic Advantages And Outlook

Vatti's strategic advantages include its established brand, comprehensive product ecosystem, and a remarkably strong balance sheet. The outlook is underpinned by its focus on the integrated kitchen market in China. Key challenges include navigating competitive pressures and sensitivity to Chinese consumer spending cycles. Its financial health positions it well to withstand economic fluctuations and potentially capitalize on market opportunities as they arise.

Sources

Company Financial ReportsShenzhen 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