investorscraft@gmail.com

Intrinsic ValueZYF Lopsking Aluminum Co., Ltd. (002333.SZ)

Previous Close$6.12
Intrinsic Value
Upside potential
Previous Close
$6.12

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

ZYF Lopsking Aluminum operates as a specialized manufacturer within China's basic materials sector, focusing on the research, development, and production of aluminum extrusion profiles. The company serves both domestic and international markets, catering to diverse industrial applications that require precision-engineered aluminum components. Its core revenue model is built on manufacturing and selling these customized profiles, leveraging technical expertise to meet specific client specifications across various end-use industries. A secondary revenue stream comes from providing intelligent building engineering services, which adds a project-based, service-oriented dimension to its primarily product-driven business. Operating in the highly competitive aluminum processing industry in China, the company must navigate cyclical demand, raw material price volatility, and intense competition from numerous regional players. Its market position is that of a established, mid-sized specialist, having been founded in 1993, which suggests a focus on specific niches or value-added products rather than competing solely on cost and volume with the industry's largest integrated producers. The 2020 name change to ZYF Lopsking Aluminum may indicate a strategic repositioning or shift in ownership structure, potentially aligning it with broader corporate initiatives aimed at enhancing its technological capabilities or market reach.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.67 billion. Net income was CNY 51.1 million, resulting in a net profit margin of around 3.1%, indicating relatively thin margins common in the competitive aluminum processing industry. Operating cash flow was positive at CNY 63.9 million, which comfortably covered capital expenditures of CNY 33.9 million, suggesting the core operations are funding necessary investments.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.076. The generation of positive operating cash flow that exceeds capital expenditures points to a degree of self-sufficiency. The relationship between its market capitalization, revenue, and earnings reflects the capital-intensive nature of its operations and the moderate profitability achievable within its specific market segment.

Balance Sheet And Financial Health

ZYF Lopsking maintains a solid liquidity position with cash and equivalents of CNY 521.5 million. Total debt is reported at CNY 468.8 million. The substantial cash balance relative to debt suggests a conservative financial structure with low near-term liquidity risk. The balance sheet appears capable of supporting ongoing operations and modest investments.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, paying a dividend of CNY 0.01 per share. The dividend policy, coupled with the available financial metrics, suggests a focus on maintaining stability. Specific year-over-year growth rates for revenue and earnings are not provided in the current dataset for trend analysis.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.74 billion, the stock's beta of 0.40 indicates lower volatility compared to the broader market. This may reflect investor perception of the company as a less cyclical player within the materials sector or a view of its stable, albeit modest, earnings profile. The valuation incorporates expectations for steady performance in its niche markets.

Strategic Advantages And Outlook

The company's long operating history since 1993 provides established operational experience. Its strategic focus likely involves leveraging its specialization in aluminum extrusions and intelligent building services to differentiate from larger competitors. The outlook is tied to demand cycles in its key end-markets, such as construction and industrial manufacturing, and its ability to manage input cost pressures effectively to preserve margins.

Sources

Company Filings (SZSE)Financial Data Provider

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