investorscraft@gmail.com

Intrinsic ValueZhejiang Yilida Ventilator Co.,Ltd. (002686.SZ)

Previous Close$6.80
Intrinsic Value
Upside potential
Previous Close
$6.80

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 Yilida Ventilator operates as a specialized industrial machinery manufacturer with a diversified portfolio spanning ventilation systems and automotive components. The company's core revenue model derives from the research, development, production, and sales of central air conditioning systems, industrial fans, and energy-efficient motorized ventilation solutions under established brands like Yilida and Wolter. Its operations extend beyond traditional HVAC into automotive charging systems, DC converters, and lightweight components for electric vehicles and industrial applications, creating multiple revenue streams. Within China's competitive industrial machinery sector, Yilida has carved a niche by serving both civilian and military marine markets with protective and composite materials, leveraging its 1994 founding heritage. The company's market positioning reflects a strategic balance between industrial ventilation—where it maintains technical expertise—and high-growth segments like EV components, though it operates as a mid-sized player against larger industrial conglomerates. This diversification across building infrastructure, automotive, and specialized marine applications provides some insulation against sector-specific downturns while presenting execution complexity.

Revenue Profitability And Efficiency

The company generated CNY 1.62 billion in revenue for the period, achieving a net income of CNY 22.7 million, resulting in a narrow net margin of approximately 1.4%. Operating cash flow was robust at CNY 253.7 million, significantly exceeding net income and indicating healthy cash conversion. Capital expenditures of CNY 35.9 million were modest relative to operating cash flow, suggesting a maintenance-level investment approach rather than aggressive expansion.

Earnings Power And Capital Efficiency

Yilida's diluted EPS of CNY 0.0401 reflects modest earnings power relative to its revenue base. The substantial operating cash flow generation compared to net income suggests non-cash charges impacted profitability, potentially indicating high depreciation or working capital movements. The company's capital efficiency appears constrained given the low return on revenue, though cash flow metrics demonstrate underlying operational effectiveness in monetizing sales.

Balance Sheet And Financial Health

Yilida maintains a conservative financial position with CNY 427.9 million in cash against CNY 435.7 million in total debt, resulting in a near-neutral net debt position. This balanced leverage profile provides financial flexibility without significant interest burden. The cash position represents substantial liquidity coverage, supporting ongoing operations and potential strategic investments despite moderate profitability.

Growth Trends And Dividend Policy

The company maintains a minimal dividend policy with CNY 0.01 per share, indicating a preference for capital retention over shareholder returns. Growth trends appear muted based on current profitability levels, with the company potentially prioritizing stability and reinvestment into its diversified industrial and automotive component segments rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of CNY 2.62 billion, the company trades at approximately 1.6 times revenue and a significant earnings multiple, reflecting market expectations for future profitability improvement. The beta of 0.76 suggests lower volatility than the broader market, potentially indicating perceived stability in its industrial niche despite current modest earnings.

Strategic Advantages And Outlook

Yilida's primary advantages include its established brand portfolio, diversified industrial applications, and three-decade operating history in China's industrial sector. The outlook hinges on effectively leveraging its ventilation expertise while scaling higher-growth segments like EV components. Execution risk remains given the profitability challenge, though its solid cash flow and balance sheet provide operational stability for strategic repositioning.

Sources

Company filingsMarket data

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