investorscraft@gmail.com

Intrinsic ValueZhe Jiang Kangsheng Co.,Ltd. (002418.SZ)

Previous Close$4.79
Intrinsic Value
Upside potential
Previous Close
$4.79

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

Zhe Jiang Kangsheng operates as a specialized manufacturer within China's basic materials sector, focusing on two distinct but complementary product lines: refrigeration piping systems and new energy vehicle components. The company's core revenue model involves manufacturing and selling steel, aluminum, and copper tubes, along with critical heat exchange components like condensers and evaporators, primarily serving industrial and automotive clients. This diversification extends to producing a range of pure electric vehicles, including buses, logistics vehicles, and airport shuttles, positioning the firm at the intersection of traditional industrial manufacturing and the growing electric mobility market. Additionally, Kangsheng engages in financial services such as financing leases and small loans, creating a supplementary revenue stream. Operating since 1996, the company has established a presence in China's competitive industrial landscape, where it must navigate pricing pressures, raw material costs, and the capital-intensive nature of both manufacturing and the evolving electric vehicle sector. Its market position reflects a mid-sized player adapting to technological shifts, particularly the transition towards new energy vehicles, while maintaining its foundational business in refrigeration components.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 2.62 billion for the period. However, this top-line performance was overshadowed by a net loss of CNY 98.3 million, resulting in a negative diluted EPS of -0.0865. Operating cash flow was positive at CNY 43.6 million, but this was largely offset by capital expenditures of CNY 48.8 million, indicating ongoing investments in the business despite the current unprofitability.

Earnings Power And Capital Efficiency

Current earnings power is constrained, as evidenced by the negative net income. The modest positive operating cash flow suggests some underlying cash generation from core operations, but it is insufficient to cover the capital investment required to maintain and grow the asset base. The capital expenditure level indicates the company is actively investing, though the return on this investment, as measured by profitability, remains negative for this period.

Balance Sheet And Financial Health

Kangsheng's balance sheet shows a cash position of CNY 186.0 million against total debt of CNY 624.1 million, indicating a leveraged financial structure. The debt level is significant relative to the company's market capitalization, which stood at approximately CNY 5.47 billion. This leverage, combined with a net loss, warrants attention to the company's ability to service its obligations and fund future operations.

Growth Trends And Dividend Policy

The financial results for the period reflect challenges rather than growth, with the company reporting a net loss. In line with this unprofitable performance and likely to conserve cash, the company did not pay a dividend, maintaining a dividend per share of zero. The strategic focus appears to be on funding its capital expenditures and navigating the competitive dynamics in its core markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.47 billion, the market valuation implies a significant premium to the company's current book value or earnings, given the negative profitability. A beta of 0.638 suggests the stock has been less volatile than the broader market, which may reflect its small-cap status and specific industry exposure. The valuation likely incorporates expectations for a future recovery or growth in the new energy vehicle segment.

Strategic Advantages And Outlook

Kangsheng's strategic position is defined by its dual focus on established refrigeration components and the emerging new energy vehicle market. Its long operating history since 1996 provides industrial experience, but the outlook is contingent on improving profitability and effectively managing its debt load. Success will depend on capitalizing on China's push for electric vehicle adoption and achieving operational efficiencies to return to sustainable profitability amid intense competition and high capital requirements.

Sources

Company FinancialsShenzhen Stock Exchange

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