investorscraft@gmail.com

Intrinsic ValueZhejiang Taitan Co.,Ltd. (003036.SZ)

Previous Close$15.98
Intrinsic Value
Upside potential
Previous Close
$15.98

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 Taitan Co., Ltd. operates as a specialized manufacturer within China's industrial machinery sector, focusing exclusively on the development, production, and distribution of textile manufacturing equipment. The company's core revenue model is derived from the sale of a comprehensive portfolio of machinery essential to the textile production chain, including spinning, weaving, twisting, and dyeing machines. This integrated product offering positions Taitan as a solutions provider for textile mills, catering to the modernization and efficiency needs of a vital manufacturing industry. Founded in 1986 and headquartered in Xinchang, a region with historical ties to manufacturing, the company has established a long-standing presence in the domestic market while also pursuing international growth through exports. Its operations are deeply embedded in the broader industrial capital goods landscape, serving clients who require reliable and technologically advanced equipment to maintain competitive production capabilities. The company's market position is that of a specialized domestic player, competing in a sector characterized by cyclical demand patterns influenced by global textile consumption, industrial investment cycles, and domestic economic policy.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.66 billion. Profitability was demonstrated with a net income of CNY 88.8 million, resulting in a net profit margin of roughly 5.4%. Operating cash flow was positive at CNY 35.8 million, though it was substantially lower than net income, indicating potential working capital investments or timing differences in cash collection during the period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.41, reflecting its earnings power on a per-share basis. Capital expenditure was significant at CNY 47.0 million, which exceeded operating cash flow. This suggests the company is actively investing in its productive capacity, likely for manufacturing equipment and potentially research and development initiatives to enhance its product offerings.

Balance Sheet And Financial Health

Zhejiang Taitan maintains a robust balance sheet characterized by substantial liquidity, with cash and equivalents of CNY 852.4 million. Total debt is reported at CNY 289.9 million, indicating a conservative financial structure with a high cash-to-debt ratio. This strong liquidity position provides significant financial flexibility to navigate industry cycles and fund strategic initiatives without excessive leverage.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.124. This payout represents a dividend yield based on the current market capitalization, reflecting a shareholder-friendly policy. Future growth will be contingent on capital expenditure investments translating into increased sales volume and market share gains, both domestically and in international markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.80 billion, the market assigns a valuation that is a multiple of the company's current earnings. The stock's beta of 0.63 suggests lower volatility compared to the broader market, which may indicate investor perception of it as a relatively stable industrial enterprise, potentially less sensitive to market swings than more speculative assets.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established operational history since 1986 and its focused expertise in textile machinery. The outlook is tied to the health of the global textile industry and capital investment cycles. Its strong cash position provides a buffer against downturns and allows for strategic agility. Success will depend on effectively deploying capital expenditures to drive technological innovation and competitive differentiation in its product lines.

Sources

Company Financial ReportsShenzhen Stock Exchange

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