investorscraft@gmail.com

Intrinsic ValueZhejiang Southeast Space Frame Co., Ltd. (002135.SZ)

Previous Close$6.00
Intrinsic Value
Upside potential
Previous Close
$6.00

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 Southeast Space Frame Co., Ltd. operates as a specialized engineering and construction firm with a core focus on designing, manufacturing, and installing steel structures for projects worldwide. The company's primary revenue model is built on large-scale contract execution, serving diverse sectors including construction, infrastructure, and industrial facilities. Its operations extend beyond pure construction into a vertically integrated model that encompasses the production of key raw materials like hot-dip galvanized and cold-rolled steel coils, which are also sold to external markets in the home appliance, automotive, and new energy industries. This diversification into material production provides an additional, stable revenue stream and mitigates supply chain risks. Furthermore, the company has strategically expanded into investment activities, real estate development, and a significant healthcare services segment involving hospital management and elderly care, indicating a deliberate shift towards asset-light and service-oriented businesses to complement its capital-intensive core. Within China's competitive industrials sector, the company has established a strong market position over its four-decade history, leveraging its integrated capabilities from material sourcing to final installation to secure complex projects. Its long-standing presence and technical expertise in space frame structures position it as a reliable contractor for large public and commercial buildings, though it faces intense competition from both state-owned and private enterprises.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 11.24 billion, demonstrating significant scale in its operations. However, net income of CNY 190.5 million indicates a relatively thin net profit margin of approximately 1.7%, which is characteristic of the competitive and capital-intensive nature of the construction industry. The company generated strong operating cash flow of CNY 1.09 billion, significantly exceeding its net income, which suggests healthy cash collection from its projects and effective working capital management.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 0.17. Capital expenditure of approximately CNY 116 million was substantially lower than the operating cash flow, resulting in robust free cash flow generation. This indicates that the company can fund its necessary investments for maintenance and growth while retaining significant cash, highlighting efficient capital allocation and a mature operational profile that does not require excessive reinvestment.

Balance Sheet And Financial Health

The balance sheet shows a substantial cash position of CNY 2.36 billion, providing a strong liquidity buffer. However, this is offset by total debt of CNY 5.41 billion, indicating a leveraged financial structure. The significant debt level is typical for construction companies funding large-scale projects and working capital, but it necessitates careful management of interest coverage and refinancing risks in the evolving Chinese economic environment.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly policy, evidenced by a dividend per share of CNY 0.07. This payout represents a dividend yield based on the current market capitalization and demonstrates a commitment to returning capital to investors. The growth trajectory appears stable, supported by its diversified business model spanning construction, materials, and healthcare services, which may provide resilience against cyclical downturns in any single sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.94 billion, the market valuation implies a price-to-earnings ratio that reflects the company's current profitability level. The beta of 0.606 suggests the stock has been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the Chinese industrials sector. The valuation likely incorporates expectations for steady, rather than explosive, growth given the company's mature market position.

Strategic Advantages And Outlook

The company's key strategic advantages include its long-established reputation, vertically integrated model controlling material supply, and diversification into healthcare and investments. The outlook is tied to China's infrastructure spending and urban development policies. Success will depend on its ability to manage debt, navigate competitive pressures, and effectively integrate its newer healthcare ventures to create sustainable long-term value beyond its traditional construction roots.

Sources

Company Annual ReportShenzhen 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