investorscraft@gmail.com

Intrinsic ValueShenzhen Everbest Machinery Industry Co., Ltd. (002980.SZ)

Previous Close$22.03
Intrinsic Value
Upside potential
Previous Close
$22.03

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 Everbest Machinery Industry Co., Ltd. operates as a specialized manufacturer and distributor of precision measuring and testing instruments, serving diverse industrial and consumer sectors. The company's core revenue model is built on the research, design, development, production, and direct sales of its comprehensive product portfolio. This portfolio is segmented into several key categories: electronic power products for electrical safety and power quality analysis, infrared thermal imaging and temperature measurement devices, and a wide array of environmental testing equipment for parameters like air quality, temperature, humidity, and radiation. The company has strategically expanded into adjacent markets, including household medical devices and in vitro diagnostic products utilizing immunochromatography and molecular diagnostic technologies, and more recently, new energy infrastructure such as charging piles and energy storage products. Founded in 1991 and based in Shenzhen, China, Everbest has established a long-standing presence in the competitive Chinese technology hardware sector. Its market position is that of a niche player focused on precision instrumentation, catering to professional and industrial clients who require reliable and accurate testing solutions. The diversification across electronic, environmental, and medical diagnostics provides a hedge against cyclicality in any single end-market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 807.5 million, demonstrating its operational scale. Profitability was robust, with net income reaching CNY 138.4 million, translating to a healthy net margin. The firm generated strong operating cash flow of CNY 224.7 million, significantly exceeding its net income, which indicates high-quality earnings and efficient working capital management. Capital expenditures of CNY 152.4 million suggest ongoing investment to maintain and expand its production capabilities.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted EPS of CNY 1.14. The substantial operating cash flow, which is over 60% higher than reported net income, underscores strong core profitability and effective conversion of earnings into cash. This cash generation capability provides significant financial flexibility for funding future growth initiatives, research and development, and shareholder returns without excessive reliance on external financing.

Balance Sheet And Financial Health

Everbest maintains a conservative balance sheet with a cash position of CNY 237.4 million. Total debt is modest at CNY 71.7 million, indicating a low leverage profile and considerable financial stability. The combination of a solid cash reserve and minimal debt provides a strong buffer against economic downturns and positions the company to capitalize on strategic opportunities as they arise in its dynamic market segments.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.52143. This dividend policy, coupled with the strategic expansion into high-growth areas like new energy charging infrastructure and in-vitro diagnostics, suggests a balanced approach to pursuing growth while providing direct shareholder returns. The capital expenditure level indicates a focus on sustaining and potentially expanding its asset base for future revenue generation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.39 billion, the market assigns a valuation that reflects the company's established niche and profitability. A beta of 0.59 indicates that the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure within the technology hardware sector. The valuation incorporates expectations for steady performance and the execution of its diversification strategy.

Strategic Advantages And Outlook

Everbest's strategic advantages include its multi-decade industry experience, a diversified product portfolio that spans several testing and measurement verticals, and a strong balance sheet. The outlook will depend on its ability to successfully commercialize newer product lines, particularly in the competitive medical diagnostics and new energy sectors. Its financial health provides a solid foundation for navigating market shifts and investing in innovation to drive long-term value.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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