investorscraft@gmail.com

Intrinsic ValueZhejiang Wanma Co., Ltd. (002276.SZ)

Previous Close$16.65
Intrinsic Value
Upside potential
Previous Close
$16.65

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 Wanma Co., Ltd. operates as a specialized manufacturer within China's electrical equipment sector, focusing on the production and distribution of a comprehensive portfolio of communication and power cables. The company's core revenue model is built on manufacturing and selling diverse cable products, including XLPE insulated cables, medium and low voltage cables, fire-resistant variants, and coaxial and optical cables. These products are critical components for a wide array of high-precision industrial applications, positioning Wanma as a key supplier to advanced manufacturing segments. Its cables are integral to industrial robots, semiconductor fabrication equipment, lithium battery production lines, lithography machines, and automated assembly systems across construction, medical, textile, and food machinery. This focus on serving automation and intelligent precision equipment markets differentiates Wanma from generic cable producers, embedding it within complex industrial supply chains. The company's market position is that of a specialized domestic player catering to China's growing industrial automation and technology infrastructure needs, competing on technical specifications and reliability rather than purely on price in a fragmented but essential industry.

Revenue Profitability And Efficiency

For FY 2024, the company reported robust revenue of CNY 17.76 billion, demonstrating its significant scale within the cable manufacturing industry. Net income stood at CNY 341 million, resulting in a net profit margin of approximately 1.9%, which indicates a highly competitive operating environment with thin margins. The company generated positive operating cash flow of CNY 200.6 million, which, while substantially lower than net income, suggests some working capital intensity in its business model.

Earnings Power And Capital Efficiency

Wanma's diluted earnings per share were CNY 0.34 for the fiscal year, reflecting the earnings power derived from its nearly CNY 10 billion market capitalization. The company engaged in significant capital expenditures of CNY -409.6 million, indicating ongoing investments in production capacity and potentially technological upgrades. This substantial capex, which exceeded operating cash flow, points to a growth-oriented strategy that currently requires external funding.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 2.37 billion. Total debt is reported at CNY 980.1 million, resulting in a conservative net cash position. This low leverage profile provides significant financial flexibility and indicates a low-risk balance sheet, which is advantageous for navigating cyclical industry demands and funding future investments without excessive financial strain.

Growth Trends And Dividend Policy

Wanma demonstrates a commitment to shareholder returns through its dividend policy, distributing CNY 0.05 per share. The company's growth trajectory appears aligned with broader industrial automation trends in China. The significant capital expenditure outlay suggests management is prioritizing capacity expansion and technological advancement to capture future demand, although this currently pressures free cash flow generation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.9 billion, the market values Wanma at roughly 1.0 times revenue and a price-to-earnings ratio derived from its current EPS. The exceptionally low beta of 0.09 suggests the stock has exhibited very low volatility relative to the broader market, potentially reflecting its niche industrial focus and stable, but competitive, business characteristics.

Strategic Advantages And Outlook

Wanma's strategic advantage lies in its specialized product portfolio tailored for high-precision industrial applications, which creates barriers to entry through technical requirements and customer certifications. The outlook is tied to China's continued investment in industrial automation, semiconductor manufacturing, and advanced equipment. The company's strong balance sheet positions it well to weather industry cycles and selectively pursue growth opportunities in evolving technology-driven infrastructure markets.

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