investorscraft@gmail.com

Intrinsic ValueZhejiang Zhongjian Technology Co.,Ltd (002779.SZ)

Previous Close$98.94
Intrinsic Value
Upside potential
Previous Close
$98.94

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 Zhongjian Technology operates as a specialized manufacturer within the outdoor power equipment industry, focusing primarily on the production and distribution of garden machinery. The company's core revenue model is built on manufacturing and selling a diverse portfolio of petrol-powered and lithium-ion battery-operated tools directly to markets, with China serving as its principal geographic focus. Its product lineup includes essential gardening implements such as petrol chain saws, grass trimmers, brush cutters, lawn tractors, hedge trimmers, blowers, and generators, positioning it as a comprehensive supplier for both consumer and professional landscaping needs. Operating in the competitive industrials sector, specifically tools and accessories manufacturing, the company has established a niche by offering a blend of traditional combustion engine products and modern Li-ion alternatives, catering to evolving market demands for efficiency and environmental considerations. Founded in 1997 and based in Yongkang, a known industrial hub in China, the company leverages its long-standing operational history and integrated manufacturing capabilities to maintain its market position. Its strategy appears centered on serving the domestic Chinese market, which may provide insulation from global supply chain volatilities but also concentrates its exposure to regional economic cycles and domestic gardening and construction activity levels.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 971 million. It demonstrated profitability with net income of CNY 64.7 million, resulting in a net margin of roughly 6.7%. Operating cash flow was positive at CNY 6.0 million, though it was significantly lower than net income, indicating potential timing differences in working capital movements or non-cash charges included in earnings.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.49, reflecting its earnings power on a per-share basis. Capital expenditure was substantial at CNY -78.6 million, suggesting ongoing investment in its manufacturing infrastructure. The relationship between operating cash flow and capital expenditures indicates the company was investing heavily in its asset base during the period.

Balance Sheet And Financial Health

Zhejiang Zhongjian Technology maintains a strong liquidity position with cash and equivalents of CNY 145.0 million. Total debt is relatively modest at CNY 15.5 million, indicating a conservative leverage profile and a robust balance sheet. The significant cash balance relative to its debt level provides considerable financial flexibility and a cushion against operational downturns or investment opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.0786. This dividend, against an EPS of CNY 0.49, implies a payout ratio of approximately 16%, suggesting a sustainable distribution policy that retains most earnings for reinvestment into the business to fund future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 24.25 billion, the market assigns a significant valuation multiple to the company's earnings. A beta of 0.329 indicates that the stock has historically exhibited lower volatility compared to the broader market, which may appeal to certain investor profiles seeking stability within the industrial sector.

Strategic Advantages And Outlook

The company's long-standing presence since 1997 and integrated manufacturing capabilities provide a foundational advantage. Its strategic focus on the domestic Chinese market for outdoor power equipment could be a key differentiator. The outlook will depend on its ability to navigate regional demand cycles, manage input costs, and potentially expand its Li-ion product series to capitalize on trends toward electrification.

Sources

Company Filings (SZSE)Provided Financial 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