investorscraft@gmail.com

Intrinsic ValueShandong Zhangqiu Blower Co., Ltd (002598.SZ)

Previous Close$9.84
Intrinsic Value
Upside potential
Previous Close
$9.84

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

Shandong Zhangqiu Blower operates as a specialized industrial machinery manufacturer focused on air and gas handling equipment. The company's core revenue model centers on designing, manufacturing, and selling a comprehensive portfolio of blowers and related systems, including root and turbo blowers, centrifugal fans, industrial pumps, vacuum pumps, and pneumatic conveying solutions. Serving diverse industrial applications across multiple sectors, the company has established a global footprint with exports reaching approximately 70 countries, including sophisticated markets in the European Union and North America. Founded in 1968 and based in Jinan, China, the company leverages decades of engineering expertise to cater to industrial clients requiring reliable fluid handling and aeration technology. Its market position is that of a established, export-oriented Chinese industrial equipment supplier competing in the global machinery sector, distinguished by its long operating history and broad product range for various industrial processes.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.09 billion, achieving a net income of CNY 71.5 million. This translates to a net profit margin of approximately 3.4%, indicating relatively thin profitability. Operating cash flow was positive at CNY 27.7 million, but this was overshadowed by significant capital expenditures of CNY 85.3 million, resulting in negative free cash flow for the period, which suggests substantial ongoing investment in its operational capacity.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.22, reflecting its earnings power on a per-share basis. The negative free cash flow generated after accounting for capital investments highlights a period of heavy capital deployment. The efficiency of these investments in driving future profitability and cash flow generation will be a critical factor for monitoring, as the company appears to be in an investment phase to support its global operations and product portfolio.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 250.6 million against total debt of CNY 551.3 million. This debt level is material relative to the company's equity and earnings. The financial health appears manageable but warrants attention, as the debt load could pressure cash flows, especially if profitability remains subdued or if the macroeconomic environment for industrial capital expenditure weakens.

Growth Trends And Dividend Policy

Despite the current investment phase impacting free cash flow, the company maintained a shareholder return policy, declaring a dividend of CNY 0.10 per share. This indicates a commitment to returning capital to shareholders, though the payout represents a significant portion of the annual earnings. The growth trajectory appears focused on capacity expansion and international market penetration, as evidenced by the high capital expenditure and established export network.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.91 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A beta of 0.209 suggests the stock has historically exhibited low volatility compared to the broader market, which may reflect its niche industrial focus and perceived stability, though this also implies lower sensitivity to market upswings.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing industry presence, diversified product line, and extensive international reach. The outlook is tied to global industrial demand and capital investment cycles. Success will depend on effectively leveraging its expanded capacity to drive revenue growth and improve profit margins, thereby justifying the recent capital investments and strengthening its financial profile for sustainable long-term development.

Sources

Company Description and Financial Data Provided

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