investorscraft@gmail.com

Intrinsic ValueDalian Zhiyun Automation Co., Ltd. (300097.SZ)

Previous Close$7.68
Intrinsic Value
Upside potential
Previous Close
$7.68

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

Dalian Zhiyun Automation operates as a specialized industrial automation solutions provider within China's machinery sector, focusing on the research, development, and system integration of automated production equipment. The company's core revenue model centers on designing, manufacturing, and implementing customized automation systems for industrial clients, generating income through equipment sales and integration services. Its product portfolio encompasses auto test machines, conveyance systems, assembly line equipment, deburring machines, and washing/filtration systems, serving manufacturing processes that require precision and efficiency. Operating in the highly competitive industrial machinery landscape, Dalian Zhiyun positions itself as a domestic automation specialist catering to China's manufacturing modernization needs. The company leverages its technical expertise in system integration to address specific client requirements in various industrial applications, competing against both domestic automation firms and international machinery providers. This market positioning requires balancing technological innovation with cost-effective solutions tailored to the Chinese industrial sector's evolving automation demands.

Revenue Profitability And Efficiency

The company reported revenue of CNY 384.1 million for the period, accompanied by a net loss of CNY 129.4 million, reflecting significant profitability challenges. Despite generating positive operating cash flow of CNY 21.1 million, the negative earnings per share of CNY -0.45 indicates substantial operational pressures. Capital expenditures of CNY 19.0 million suggest ongoing investment in operational capabilities, though efficiency metrics appear constrained by the current financial performance.

Earnings Power And Capital Efficiency

Current earnings power is substantially impaired, with the diluted EPS of -0.45 reflecting deep operational challenges. The modest positive operating cash flow of CNY 21.1 million provides some liquidity buffer, but the significant net loss indicates weak capital efficiency. The company's ability to generate returns on invested capital appears constrained, requiring strategic improvements to restore sustainable earnings capacity.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 39.7 million against total debt of CNY 79.2 million, indicating a leveraged position with potential liquidity concerns. The debt-to-equity structure suggests financial strain, though the positive operating cash flow provides some near-term stability. The company's financial health appears challenged, requiring careful management of working capital and debt obligations.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a dividend per share of zero reflecting the company's focus on preserving capital. The negative growth trajectory in profitability contrasts with ongoing capital investments, suggesting a transitional phase. The company appears to be prioritizing operational restructuring over shareholder returns in the current cycle.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.72 billion, the valuation reflects investor expectations for a potential operational turnaround. The negative beta of -0.198 suggests atypical market correlation, possibly indicating specialized investor base expectations. The valuation appears to incorporate anticipation of future recovery rather than current financial performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized automation expertise and domestic market positioning within China's industrial sector. The outlook remains challenging given current profitability pressures, though the focus on industrial automation aligns with broader manufacturing modernization trends. Success will depend on effectively leveraging technical capabilities to restore operational efficiency and capitalize on automation demand growth.

Sources

Company Financial ReportsShenzhen 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