investorscraft@gmail.com

Intrinsic ValueZMJ Group Company Limited (0564.HK)

Previous CloseHK$22.06
Intrinsic Value
Upside potential
Previous Close
HK$22.06

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

ZMJ Group Company Limited operates as a specialized industrial equipment manufacturer focused on the coal mining sector, with dual business segments encompassing comprehensive coal mining machinery and automotive components. The company leverages its deep industry expertise established since 1958 to provide essential excavation equipment and machinery systems that support coal extraction operations, while simultaneously maintaining an auto parts manufacturing division that diversifies its industrial exposure. As a China-based enterprise headquartered in Zhengzhou, ZMJ occupies a strategic position within the agricultural machinery sector under the consumer cyclical classification, serving both domestic and potentially international markets with its engineered solutions. The firm's market positioning is characterized by its long-standing operational history, technical specialization in mining equipment, and dual-segment approach that mitigates sector-specific volatility while maintaining focus on industrial manufacturing excellence.

Revenue Profitability And Efficiency

ZMJ generated HKD 37.05 billion in revenue with net income of HKD 3.93 billion, achieving a healthy net margin of approximately 10.6%. The company demonstrated solid cash generation with operating cash flow of HKD 3.94 billion, supporting operational needs while maintaining capital expenditure investments of HKD 1.97 billion to sustain manufacturing capabilities and technological advancement.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 2.21, reflecting effective earnings distribution across its outstanding share base. Operating cash flow coverage of capital expenditures remained strong at approximately 2.0x, indicating robust internal funding capacity for maintenance and growth investments without excessive external financing requirements.

Balance Sheet And Financial Health

ZMJ maintains a conservative financial structure with HKD 4.02 billion in cash against total debt of HKD 5.09 billion, providing adequate liquidity coverage. The moderate debt level relative to the company's market capitalization and cash generation capacity suggests a balanced approach to leverage while preserving financial flexibility for operational and strategic needs.

Growth Trends And Dividend Policy

The company demonstrates shareholder returns through a dividend per share of HKD 1.22, representing a payout ratio of approximately 55% based on reported EPS. This dividend policy indicates management's commitment to returning capital while retaining sufficient earnings for reinvestment in the capital-intensive manufacturing operations.

Valuation And Market Expectations

With a market capitalization of HKD 35.88 billion, the company trades at a P/E ratio of approximately 9.1x based on current earnings. The beta of 0.565 suggests lower volatility relative to the broader market, reflecting the defensive characteristics of its industrial equipment business within the cyclical sector.

Strategic Advantages And Outlook

ZMJ's long-established presence since 1958 provides institutional knowledge and customer relationships that support its market position. The dual-segment approach offers diversification benefits, though the company remains exposed to coal industry dynamics and manufacturing sector cyclicality, requiring continued operational efficiency and potential market expansion strategies.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket data providers

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