investorscraft@gmail.com

Intrinsic ValueZhejiang Meida Industrial Co., Ltd. (002677.SZ)

Previous Close$8.99
Intrinsic Value
Upside potential
Previous Close
$8.99

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 Meida Industrial Co., Ltd. operates as a specialized manufacturer and distributor of integrated kitchen solutions within China's competitive consumer cyclical sector. The company's core revenue model centers on the research, development, manufacturing, and direct sales of a comprehensive suite of kitchen appliances, including integrated stoves, range hoods, disinfection cabinets, and complementary products like water purifiers and embedded appliances. This integrated approach allows Meida to capture value across multiple product categories while addressing the growing consumer preference for streamlined, space-efficient kitchen designs. Operating in the furnishings, fixtures, and appliances industry, the company leverages its manufacturing base in Haining to serve the domestic market, positioning itself as a focused player rather than a mass-market competitor. Its market position is characterized by a specialization in integrated solutions, which differentiates it from broader appliance manufacturers and targets consumers undertaking kitchen renovations or new home fittings. The company's founding in 2001 provides it with over two decades of industry experience, contributing to its established presence in a sector driven by urbanization, disposable income growth, and housing trends in China.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 877 million, demonstrating its operational scale within its niche. Profitability appears robust, with net income reaching CNY 110 million, translating to a net margin of roughly 12.6%, which indicates effective cost control relative to its revenue base. The company generated operating cash flow of CNY 107 million, closely aligning with its net income and suggesting high-quality earnings. Capital expenditures were minimal at just CNY -3.9 million, reflecting a capital-light model or a period of low investment.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its diluted earnings per share of CNY 0.17. The significant cash balance of CNY 920 million, coupled with minimal total debt of only CNY 3.6 million, results in a substantial net cash position. This highlights exceptional capital efficiency and a very conservative financial structure, as the company operates with virtually no leverage, preserving strong earnings capacity for shareholders.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash and equivalents position of CNY 920 million against negligible total debt. This results in a net cash position that significantly exceeds the company's market capitalization, indicating profound financial health and low risk. The company's asset base is highly liquid, providing immense flexibility for potential strategic initiatives, shareholder returns, or weathering economic downturns.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.3, which exceeds the diluted EPS of CNY 0.17. This suggests a payout that may be supported by the substantial cash reserves rather than solely current-year earnings. The relationship between the dividend and EPS warrants attention regarding its sustainability over the long term, indicating a potentially high-priority commitment to returning capital.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.54 billion, the stock trades at a price-to-earnings ratio of around 41, based on the reported EPS. This valuation multiple appears elevated, likely reflecting market expectations for future growth or a premium assigned to the company's exceptionally strong, cash-rich balance sheet. The low beta of 0.43 suggests the stock has historically been less volatile than the broader market.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its focused product portfolio and fortress-like balance sheet, providing a significant buffer against market cycles. The outlook will depend on its ability to leverage its financial strength to drive growth in the competitive Chinese appliance market, either through organic initiatives or strategic acquisitions. Its specialization in integrated kitchen solutions positions it to benefit from ongoing urbanization and premiumization trends in consumer preferences.

Sources

Company Public FilingsShenzhen 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