investorscraft@gmail.com

Intrinsic ValueJiangsu Zhongli Group Co.,Ltd (002309.SZ)

Previous Close$2.95
Intrinsic Value
Upside potential
Previous Close
$2.95

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

Jiangsu Zhongli Group operates as a comprehensive manufacturer and solutions provider within China's electrical equipment sector, specializing in an extensive portfolio of wire and cable products. The company generates revenue through the production and sale of specialized cables for diverse industrial applications, including power transmission, wind energy, rail transit, telecommunications, and marine engineering. Its business model integrates manufacturing with value-added engineering services, offering tailored solutions for smart grids, solar energy systems, and fiber optic networks. Zhongli serves critical infrastructure sectors such as utilities, transportation, mining, and renewable energy, positioning itself as an integrated supplier rather than just a component manufacturer. The company has expanded beyond traditional cable manufacturing to operate solar power stations, creating an additional revenue stream while supporting its renewable energy focus. This diversification strategy helps mitigate cyclical demand in individual industrial segments. Operating since 1988, Zhongli has established itself as a domestic player with international reach, leveraging China's infrastructure development while competing in global markets. The company's market position reflects the competitive nature of China's industrial manufacturing sector, where scale, technical capability, and government relationships influence market share.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 2.36 billion for the period, but experienced significant financial challenges with a net loss of CNY 1.17 billion. Operating cash flow was negative CNY 659 million, indicating substantial cash consumption from core operations. This performance suggests pressure on both top-line growth and operational efficiency, with the company facing headwinds in converting sales into profitable operations. The negative earnings before interest and taxes reflect margin compression across the business.

Earnings Power And Capital Efficiency

Zhongli's earnings power appears constrained, with diluted EPS of -CNY 0.45 demonstrating weak bottom-line performance. The negative operating cash flow relative to capital expenditures of CNY 148 million indicates that operational activities are not generating sufficient cash to fund investment needs. The company's return on invested capital is likely negative given the substantial net loss, suggesting challenges in deploying capital effectively to generate shareholder value in the current operating environment.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 1.94 billion against total debt of CNY 484 million, providing a comfortable liquidity cushion with a cash-to-debt ratio exceeding 4:1. This strong liquidity position offers financial flexibility despite operational challenges. The balance sheet structure suggests conservative leverage, though the negative cash flow from operations warrants monitoring for sustainability. The company's financial health appears supported by its liquid assets rather than operating performance.

Growth Trends And Dividend Policy

Current financial metrics indicate contraction rather than growth, with the company suspending dividend payments as reflected by the zero dividend per share. The negative revenue growth and profitability trends suggest the company is navigating a challenging phase in its business cycle. Investment in capital expenditures continues, though at a reduced level compared to historical patterns, indicating cautious allocation of resources amid operational headwinds.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.3 billion, the company trades at a significant premium to its revenue, reflecting market expectations for recovery or future growth potential. The beta of 0.417 suggests lower volatility compared to the broader market, potentially indicating investor perception of stability despite current financial challenges. The valuation appears to incorporate expectations beyond current operational performance, possibly anticipating improvement in the cable and renewable energy sectors.

Strategic Advantages And Outlook

Zhongli's strategic advantages include its diversified product portfolio across multiple industrial sectors and integrated solutions capability. The company's expansion into solar power station operation provides exposure to China's renewable energy transition. However, the outlook remains challenging given current profitability pressures. Success will depend on improving operational efficiency, managing costs, and leveraging China's infrastructure and energy transition investments to restore sustainable growth and profitability.

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