investorscraft@gmail.com

Intrinsic ValueShenzhen Kaizhong Precision Technology Co., Ltd. (002823.SZ)

Previous Close$15.75
Intrinsic Value
Upside potential
Previous Close
$15.75

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

Shenzhen Kaizhong Precision Technology operates as a specialized manufacturer of critical electromechanical components, primarily serving the automotive, appliance, and industrial equipment sectors. The company's core revenue model centers on the research, development, and production of precision components including commutators, slip rings, connectors, and busbars. These products are essential for electrical energy transmission and signal connectivity in motors and rotating systems, positioning Kaizhong as a key supplier in the industrial supply chain. The company has developed a diverse product portfolio that extends to elastic parts, automotive lightweight components, precision tools, and intelligent equipment, demonstrating vertical integration capabilities. This diversification allows Kaizhong to mitigate sector-specific cyclicality while maintaining technological relevance across multiple high-growth applications including power tools, office automation, smart home systems, and medical instruments. The company's international operations suggest competitive manufacturing capabilities that meet global quality standards, though it faces intense competition in the precision components landscape where technological advancement and cost efficiency are paramount. Kaizhong's market position appears to be that of a specialized domestic player with export capabilities, leveraging China's manufacturing ecosystem while navigating the complexities of global supply chain dynamics and technological evolution in electrification and automation trends.

Revenue Profitability And Efficiency

The company generated CNY 3.05 billion in revenue for the fiscal year, achieving a net income of CNY 170.1 million, representing a net margin of approximately 5.6%. Operating cash flow was robust at CNY 386.2 million, significantly exceeding net income and indicating strong cash conversion efficiency. Capital expenditures of CNY 131.8 million suggest ongoing investment in production capacity and technological upgrades to maintain competitive positioning in the precision manufacturing sector.

Earnings Power And Capital Efficiency

Kaizhong demonstrated solid earnings power with diluted EPS of CNY 0.61, supported by effective operational execution. The company's capital allocation appears balanced between reinvestment and shareholder returns, with capital expenditures representing a moderate portion of operating cash flow. The positive operating cash flow relative to net income suggests healthy working capital management and sustainable earnings quality in its manufacturing operations.

Balance Sheet And Financial Health

The company maintains a leveraged financial position with total debt of CNY 1.01 billion against cash and equivalents of CNY 114.7 million. This debt level relative to the company's market capitalization of approximately CNY 5.48 billion indicates moderate leverage, though the limited cash position warrants monitoring of liquidity management. The balance sheet structure reflects the capital-intensive nature of precision manufacturing operations requiring significant fixed asset investment.

Growth Trends And Dividend Policy

Kaizhong demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.41222, representing a payout ratio of approximately 68% based on diluted EPS. This substantial dividend distribution suggests a mature company prioritizing income return to shareholders while maintaining sufficient retained earnings for operational needs. The company's growth trajectory appears balanced between reinvestment for capacity expansion and returning capital to investors.

Valuation And Market Expectations

With a market capitalization of CNY 5.48 billion, the company trades at a price-to-earnings ratio of approximately 32 times trailing earnings, indicating market expectations for future growth beyond current profitability levels. The low beta of 0.151 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its niche industrial positioning and stable cash flow characteristics that appeal to certain investor profiles.

Strategic Advantages And Outlook

Kaizhong's strategic advantages lie in its specialized technical expertise in precision component manufacturing and diversified application across growing end-markets. The company's exposure to automotive electrification, industrial automation, and smart home trends positions it to benefit from structural growth drivers. However, competitive pressures in manufacturing and global supply chain dynamics present ongoing challenges that require continuous operational excellence and technological advancement to maintain market relevance and profitability.

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