investorscraft@gmail.com

Intrinsic ValueFujian SBS Zipper Science&Technology Co., Ltd (002098.SZ)

Previous Close$10.54
Intrinsic Value
Upside potential
Previous Close
$10.54

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

Fujian SBS Zipper Science & Technology Co., Ltd. operates as a specialized manufacturer within the global apparel supply chain, focusing on the research, design, development, and production of zippers and complementary fastening products. The company's core revenue model is derived from the B2B sale of its diverse product portfolio, which includes nylon, plastic, metal, and coil zippers, alongside snap buttons, rivets, and precision molds. As a foundational component supplier, its fortunes are closely tied to the cyclical demand from the apparel and textile industries, both domestically in China and internationally. SBS has established a strong market position under its eponymous brand, leveraging decades of manufacturing expertise since its founding in 1984. The company's strategic focus on science and technology underscores its commitment to product innovation and quality, catering to a broad clientele that requires reliable and durable fastening solutions. Its integrated operations, from design to export, allow it to control quality and cost, positioning it as a key player in a niche but essential segment of the consumer cyclical sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.63 billion. Net income stood at CNY 201.9 million, resulting in a net profit margin of approximately 7.7%. The business generated robust operating cash flow of CNY 261.7 million, which comfortably covered capital expenditures of CNY 152.1 million, indicating healthy conversion of earnings into cash and prudent reinvestment into the business to maintain its operational capabilities and technological edge.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.56. The positive operating cash flow significantly exceeded net income, suggesting high-quality earnings. Capital expenditures were substantial, reflecting ongoing investment in production assets. The difference between operating cash flow and capital expenditures indicates the company's ability to self-fund its growth initiatives while maintaining financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with cash and equivalents of CNY 326.3 million against total debt of CNY 208.1 million, resulting in a net cash position. This low level of leverage, coupled with a beta of 0.336, points to a financially stable company with minimal bankruptcy risk. The strong liquidity provides a buffer against industry cyclicality and supports ongoing operations without reliance on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.1. This payout represents a dividend yield on the current market capitalization, signaling a shareholder-friendly policy. The balance between reinvesting cash flows into the business and distributing dividends suggests a strategy aimed at sustainable long-term growth while providing immediate returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.25 billion, the market values the company at a price-to-earnings ratio derived from its current earnings. The low beta indicates that the stock is perceived as less volatile than the broader market, potentially reflecting its established niche and stable business model. This valuation implies market expectations of steady, rather than explosive, growth, consistent with its position in the mature apparel manufacturing supply chain.

Strategic Advantages And Outlook

SBS's primary strategic advantages include its long-established SBS brand, integrated manufacturing capabilities, and deep expertise in a specialized niche. The outlook is tied to global apparel demand and the company's ability to maintain its competitive edge through continuous product innovation and cost efficiency. Its strong balance sheet positions it well to navigate economic cycles and potentially capitalize on consolidation opportunities within the fragmented fasteners industry.

Sources

Company Filings (SZSE)Publicly disclosed financial data

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