investorscraft@gmail.com

Intrinsic ValueZhejiang Century Huatong Group Co.,Ltd (002602.SZ)

Previous Close$19.76
Intrinsic Value
Upside potential
Previous Close
$19.76

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 Century Huatong Group operates a dual-business model spanning the automotive components and internet gaming sectors, creating a unique diversification strategy within China's consumer cyclical landscape. The company's automotive segment specializes in manufacturing precision plastic parts and associated molds for vehicles, serving critical systems including heat exchange, air conditioning, lighting, and both interior and exterior components. This positions the company as a specialized supplier to China's substantial automotive manufacturing industry, leveraging technical expertise in plastic injection molding and metal stamping processes. In parallel, its internet gaming division develops and operates various gaming platforms alongside mobile gaming products, tapping into China's massive digital entertainment market. This bifurcated approach allows the company to balance cyclical exposure to automotive production with growth potential in digital services, though it operates in two highly competitive sectors requiring distinct operational capabilities and market knowledge. The company maintains its manufacturing base in Shaoxing while pursuing international expansion opportunities across both business segments.

Revenue Profitability And Efficiency

The company generated revenue of CNY 22.6 billion with net income of CNY 1.21 billion, translating to a net margin of approximately 5.4%. Operating cash flow was robust at CNY 5.05 billion, significantly exceeding net income and indicating strong cash conversion. Capital expenditures of CNY 578 million represent a moderate investment level relative to operating cash flow, suggesting disciplined capital allocation toward maintaining and expanding operational capabilities across both business segments.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.17, reflecting the company's earnings capacity across its diversified operations. The substantial operating cash flow generation relative to net income demonstrates efficient working capital management and strong underlying business cash generation. The company's capital efficiency appears reasonable given the capital-intensive nature of automotive parts manufacturing combined with the lighter capital requirements of the gaming segment.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 6.53 billion against total debt of CNY 986.5 million, indicating a conservative leverage profile. This substantial net cash position provides significant financial flexibility to navigate industry cycles and pursue strategic investments. The balance sheet structure appears well-positioned to support both segments' operational requirements and potential growth initiatives.

Growth Trends And Dividend Policy

The company has adopted a retention-oriented dividend policy, with no dividend distribution indicated for the period. This suggests a strategic focus on reinvesting earnings to fund growth initiatives across both business segments. The capital allocation strategy appears weighted toward organic expansion and potential strategic investments rather than shareholder returns through distributions, reflecting the company's growth phase and diversification objectives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 146.3 billion, the company trades at a significant premium to its reported earnings, reflecting market expectations for future growth across both automotive and gaming segments. The beta of 0.56 indicates lower volatility than the broader market, potentially reflecting the diversification benefits of its dual-business structure. Valuation metrics suggest investors anticipate substantial future earnings growth from current levels.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its diversified revenue streams across automotive manufacturing and digital entertainment, providing some insulation against sector-specific downturns. Its established position in automotive components provides stable manufacturing revenue, while the gaming segment offers growth potential. The outlook will depend on execution across both competitive sectors, with automotive segment performance tied to Chinese auto production cycles and gaming segment success dependent on content development and user acquisition in a crowded market.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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