investorscraft@gmail.com

Intrinsic ValueZhejiang Fenglong Electric Co., Ltd. (002931.SZ)

Previous Close$99.53
Intrinsic Value
Upside potential
Previous Close
$99.53

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 Fenglong Electric operates as a specialized manufacturer of precision components serving two distinct industrial segments: garden equipment and automotive systems. The company's core revenue model is built on designing, developing, and manufacturing critical parts including ignition coils, flywheels, and cylinders for garden power tools like trimmers and chainsaws, while simultaneously producing ABS valves, thermostat covers, and tensioners for automotive transmission and brake systems. Operating primarily under the Fenglong brand, the company maintains a focused B2B approach, supplying directly to garden power tool manufacturers and automotive enterprises, predominantly within China while maintaining export operations. This dual-market positioning allows Fenglong to leverage manufacturing synergies across precision engineering applications while mitigating single-market dependency. The company's market position reflects its niche specialization in component manufacturing rather than end-product assembly, competing on precision, reliability, and cost-effectiveness within industrial supply chains. Its established presence since 2003 provides foundational relationships with industrial clients, though it operates in competitive segments where larger integrated manufacturers may hold advantages.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 479 million for the period, with net income of CNY 4.6 million indicating narrow profitability margins. Operating cash flow of CNY 36.5 million demonstrates reasonable cash generation from core operations, though capital expenditures of CNY -40.2 million suggest significant ongoing investment in productive capacity. The modest net income relative to revenue highlights competitive pressures or operational inefficiencies within its manufacturing segments.

Earnings Power And Capital Efficiency

Fenglong's diluted EPS of CNY 0.0224 reflects limited earnings power at the per-share level. The negative free cash flow position, resulting from capital expenditures exceeding operating cash flow, indicates the company is in an investment phase rather than generating surplus capital. This suggests current operations require substantial reinvestment to maintain or expand manufacturing capabilities, constraining immediate returns to equity holders.

Balance Sheet And Financial Health

The balance sheet shows CNY 163 million in cash against total debt of CNY 203 million, indicating a moderately leveraged position with debt slightly exceeding liquid resources. The company maintains a conservative beta of 0.43, suggesting lower volatility relative to the broader market. The debt level appears manageable given the company's operational scale, though the narrow profit margin warrants monitoring of interest coverage capacity.

Growth Trends And Dividend Policy

Despite modest earnings, the company maintained a dividend per share of CNY 0.15, which significantly exceeds the EPS, indicating a payout policy not strictly tied to current profitability. This suggests either a commitment to shareholder returns supported by balance sheet strength or a strategic dividend level that may not be sustainable if earnings remain constrained. The capital expenditure intensity points to growth-oriented investments rather than pure maintenance spending.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.5 billion, the company trades at a substantial premium to its revenue base, implying market expectations for future growth or profitability improvement. The valuation multiple appears elevated relative to current earnings power, potentially reflecting investor anticipation of operational improvements or market expansion benefits from recent capital investments.

Strategic Advantages And Outlook

Fenglong's strategic position hinges on its specialized component manufacturing expertise across two industrial segments, providing diversification benefits. The outlook depends on its ability to improve profitability through operational efficiencies or pricing power within its niche markets. Success will likely require optimizing the return on recent capital investments while navigating competitive pressures in both garden equipment and automotive supply chains, particularly within the evolving Chinese industrial landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange disclosures

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