investorscraft@gmail.com

Intrinsic ValueZhejiang VIE Science & Technology Co., Ltd. (002590.SZ)

Previous Close$14.67
Intrinsic Value
Upside potential
Previous Close
$14.67

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 VIE Science & Technology Co., Ltd. operates as a specialized automotive components manufacturer within China's expansive auto parts sector. The company's core revenue model centers on the research, development, manufacturing, and direct sale of automobile parts to both domestic and international markets. Its operations are deeply integrated into the automotive supply chain, serving original equipment manufacturers and potentially aftermarket distributors. The company maintains its headquarters in Zhuji, China, positioning it within a key industrial region. VIE Science & Technology's market position is defined by its focus on technological development within the competitive Consumer Cyclical sector. It operates in a fragmented industry where scale, technological capability, and cost efficiency are critical determinants of success. The company's international sales indicate an ability to compete beyond domestic borders, though it likely faces significant competition from both large global suppliers and numerous local Chinese manufacturers. Its strategic emphasis on R&D suggests a focus on developing proprietary products or enhancing manufacturing processes to secure its market niche.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 4.34 billion. Net income stood at CNY 211 million, translating to a net profit margin of roughly 4.9%, indicating moderate profitability after accounting for all expenses. Operating cash flow was a healthy CNY 247 million, which comfortably covered capital expenditures of CNY 242 million, suggesting the core business is self-sustaining in terms of reinvestment needs.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.43. The generation of positive operating cash flow that exceeds capital expenditures points to efficient capital management. This free cash flow provides financial flexibility for further investment, debt reduction, or shareholder returns, underscoring the operational viability of its business model.

Balance Sheet And Financial Health

The balance sheet appears conservative, with a strong liquidity position highlighted by cash and equivalents of CNY 1.11 billion. Total debt is reported at CNY 501 million, resulting in a net cash position. This low leverage profile signifies substantial financial health and a strong capacity to withstand industry downturns or pursue strategic opportunities without relying on external financing.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.06. This payout represents a dividend yield on the current market capitalization, signaling a commitment to returning capital to investors while retaining earnings for growth. The balance between reinvestment and distributions will be a key factor for future expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.88 billion, the market values the company at a price-to-earnings ratio derived from its current earnings. A beta of 0.475 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the automotive sector. The valuation reflects market expectations for stable, albeit not hyper-growth, performance.

Strategic Advantages And Outlook

The company's strategic advantages include its specialization in auto parts R&D, a conservative financial structure, and an international sales footprint. The outlook is tied to the global automotive industry's health, including production volumes and technological shifts. Its strong cash position provides a buffer against cyclical downturns and allows for strategic agility in navigating industry evolution, such as the transition towards electric vehicles.

Sources

Company Financial ReportsShenzhen 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