investorscraft@gmail.com

Intrinsic ValueZhongyan Technology Co., Ltd. (003001.SZ)

Previous Close$20.04
Intrinsic Value
Upside potential
Previous Close
$20.04

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

Zhongyan Technology Co., Ltd. operates as a specialized technical research and development service provider focused on critical infrastructure sectors within China. The company's core business revolves around delivering sophisticated engineering solutions in geotechnical engineering, environmental restoration, and the strategic development of urban underground spaces. This positioning places it at the intersection of urban planning, civil engineering, and environmental sustainability, catering to the demands of China's ongoing urbanization and infrastructure modernization initiatives. Its revenue model is primarily project-based, deriving income from consulting, R&D services, and technical implementation for public and private sector clients involved in large-scale construction and environmental projects. Within the competitive Engineering & Construction sector, Zhongyan Technology carves out a distinct niche by emphasizing technical R&D rather than pure construction, leveraging its expertise to address complex geological and environmental challenges. This focus on high-value technical services differentiates it from general contractors and allows it to command premium pricing for specialized knowledge. The company's established presence in Beijing, a hub for major national projects, provides a strategic advantage in securing contracts related to national infrastructure priorities and sophisticated urban development challenges.

Revenue Profitability And Efficiency

For the fiscal year, Zhongyan Technology reported revenue of approximately CNY 788 million. The company achieved a net income of CNY 62.4 million, indicating a net profit margin of roughly 7.9%. Operating cash flow was positive at CNY 44.1 million, though it was substantially lower than net income, suggesting potential timing differences in working capital movements. Capital expenditures of CNY 23.5 million were focused on maintaining or enhancing its operational capabilities.

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. The generation of positive operating cash flow, even after accounting for capital investments, demonstrates a fundamental ability to self-fund operations. The relationship between its operating cash flow and net income will be a key metric to monitor for consistency in cash generation relative to accounting profits.

Balance Sheet And Financial Health

Zhongyan Technology maintains a robust balance sheet characterized by significant liquidity. Cash and cash equivalents totaled CNY 452.3 million, providing a substantial buffer against operational uncertainties. Total debt was reported at CNY 126.9 million, resulting in a conservative financial leverage profile. The high cash balance relative to debt indicates strong financial health and significant capacity to fund future growth initiatives or weather economic downturns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.2011. This payout represents a dividend yield based on the current market capitalization, reflecting a shareholder-friendly policy. Future growth is likely tied to the continued expansion of China's infrastructure and environmental remediation markets, which drive demand for its specialized technical services.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.35 billion, the market assigns a valuation that incorporates expectations for the company's niche expertise and its role in China's infrastructure development. The stock's beta of 0.318 suggests lower volatility compared to the broader market, which may appeal to investors seeking exposure to the industrials sector with a potentially defensive characteristic due to its specialized, project-based business.

Strategic Advantages And Outlook

Zhongyan Technology's primary strategic advantage lies in its specialized technical expertise within geotechnical and environmental engineering, a niche that creates barriers to entry. Its outlook is intrinsically linked to Chinese government policies on urbanization, infrastructure investment, and environmental protection. The company's strong cash position provides flexibility to pursue strategic opportunities, though its performance remains susceptible to cycles in public and private construction spending.

Sources

Company Filings (Shenzhen Stock Exchange)Market 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