investorscraft@gmail.com

Intrinsic ValueJiangsu Zhongsheng Gaoke Environmental Co.,Ltd. (002778.SZ)

Previous Close$21.87
Intrinsic Value
Upside potential
Previous Close
$21.87

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

Jiangsu Zhongsheng Gaoke Environmental operates as a specialized lubricant manufacturer within China's competitive energy sector, focusing on research, development, production, and distribution of a comprehensive portfolio of industrial and automotive lubricants. The company's core revenue model centers on selling finished lubricant products including engine oils for gasoline and diesel applications, construction machinery lubricants, industrial oils, transformer oils, and specialty products like antifreeze and auxiliary oils. This diversified product range serves multiple industrial and consumer segments across China's vast manufacturing and transportation markets. Operating in the Oil & Gas Refining & Marketing industry, the company occupies a niche position as a domestic specialty chemical producer rather than a large-scale refiner, competing against both state-owned petroleum giants and international lubricant brands. The 2021 rebranding to 'Environmental Co., Ltd.' suggests a strategic pivot toward eco-friendly products, though the company maintains its foundational expertise in traditional lubricant formulations developed since its 1992 establishment. Its market position reflects the challenges faced by mid-sized players in China's consolidated energy sector, where scale advantages and distribution networks are critical competitive factors.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 493 million for the period, but experienced significant financial stress with a net loss of CNY 170 million and negative diluted EPS of CNY 1.36. Operating cash flow was minimal at CNY 3.2 million, while capital expenditures of CNY 4.8 million resulted in negative free cash flow. These metrics indicate substantial profitability challenges and operational inefficiencies within the current market environment.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained, as evidenced by the substantial net loss and negative earnings per share. The minimal operating cash flow generation relative to revenue suggests weak conversion of sales into cash, while capital expenditures modestly exceeded operating cash flow. This combination indicates poor capital efficiency and limited ability to fund operations internally without external financing or cash reserves.

Balance Sheet And Financial Health

The balance sheet shows CNY 34.4 million in cash against total debt of CNY 385.7 million, indicating a leveraged position with limited liquidity buffers. The debt-to-equity structure appears challenging given the company's current loss-making operations. Financial health is concerning due to the combination of negative profitability, high debt levels, and constrained cash generation capacity.

Growth Trends And Dividend Policy

Current financial performance reflects contraction rather than growth, with the company suspending dividend payments entirely. The absence of any dividend distribution aligns with the need to preserve cash during this period of operational challenges. Historical trends would be needed to determine whether this represents a cyclical downturn or more structural issues within the business model.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.5 billion, the market appears to be assigning value beyond current financial metrics, potentially reflecting expectations for recovery or strategic repositioning. The beta of 0.436 suggests lower volatility than the broader market, possibly indicating investor perception of limited downside or specialized asset value. Valuation multiples are not meaningful given negative earnings.

Strategic Advantages And Outlook

The company's strategic advantages may include its long-established presence since 1992 and specialized lubricant formulation expertise. The rebranding toward environmental products suggests a strategic shift, though execution remains challenging. The outlook is uncertain given current financial distress, with success dependent on operational turnaround, debt management, and effective positioning within China's evolving energy and environmental regulations.

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