investorscraft@gmail.com

Intrinsic ValueZhejiang Double Arrow Rubber Co., Ltd. (002381.SZ)

Previous Close$7.08
Intrinsic Value
Upside potential
Previous Close
$7.08

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 Double Arrow Rubber operates as a specialized manufacturer of rubber conveyor belt systems primarily serving China's industrial infrastructure sectors. The company's core revenue model centers on producing and selling durable conveyor belts essential for bulk material transportation across electric power generation, port logistics, metallurgical operations, and mining activities. These products facilitate the movement of critical commodities including coal, minerals, and construction materials, positioning the company as an integral component supplier within industrial supply chains. Within the competitive landscape, Double Arrow has established itself as a domestic specialist with deep sector expertise, catering to clients who require reliable, high-performance conveying solutions for demanding operational environments. The company's market position reflects its focus on industrial B2B customers rather than consumer automotive parts, despite its sector classification, demonstrating a specialized niche in industrial rubber products. This strategic focus allows Double Arrow to maintain relevance in China's ongoing industrial and infrastructure development while navigating sector-specific demand cycles.

Revenue Profitability And Efficiency

For FY 2024, the company generated revenue of CNY 2.71 billion with net income of CNY 153.6 million, resulting in a net margin of approximately 5.7%. Operating cash flow stood at CNY 75.2 million, indicating some pressure on cash conversion relative to reported earnings. Capital expenditures of CNY 240.2 million significantly exceeded operating cash flow, suggesting substantial ongoing investment in production capacity or operational upgrades.

Earnings Power And Capital Efficiency

Double Arrow delivered diluted EPS of CNY 0.37 for the fiscal year, reflecting its earnings capacity within the industrial rubber products segment. The substantial capital expenditure program, which dwarfed operating cash flow, indicates a period of significant reinvestment into the business. This investment pattern suggests the company is prioritizing long-term operational capabilities over short-term cash retention, potentially positioning for future market share gains or efficiency improvements.

Balance Sheet And Financial Health

The company maintained a solid liquidity position with cash and equivalents of CNY 406.9 million against total debt of CNY 615.8 million. This debt level represents a moderate leverage position, with cash covering approximately 66% of outstanding debt obligations. The balance sheet structure appears conservative, providing financial flexibility to navigate industry cycles while supporting the ongoing capital investment program evident in the cash flow statement.

Growth Trends And Dividend Policy

Double Arrow demonstrated a shareholder-friendly approach through its dividend distribution of CNY 0.20 per share, representing a payout ratio of approximately 54% of diluted EPS. This balanced capital allocation strategy combines returning capital to shareholders with reinvestment in business operations. The company's growth trajectory appears focused on maintaining its industrial market position while managing the capital intensity characteristic of manufacturing businesses in this sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.86 billion, the company trades at a price-to-earnings ratio of around 18.6 times FY 2024 earnings. The notably low beta of 0.302 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its stable industrial customer base and niche market positioning. This valuation multiple indicates market expectations for steady, rather than explosive, growth prospects.

Strategic Advantages And Outlook

The company's strategic position hinges on its specialization in industrial conveyor systems, serving essential infrastructure sectors. Its outlook is tied to China's industrial activity levels and infrastructure investment cycles. The ongoing capital expenditure program suggests management confidence in future demand, positioning the company to benefit from continued industrialization and logistics development. Maintaining technological relevance and cost efficiency will be critical for sustaining competitiveness in this capital-intensive manufacturing segment.

Sources

Company filingsMarket 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