investorscraft@gmail.com

Intrinsic ValueYantai Zhenghai Magnetic Material Co., Ltd. (300224.SZ)

Previous Close$17.49
Intrinsic Value
Upside potential
Previous Close
$17.49

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

Yantai Zhenghai Magnetic Material operates as a specialized manufacturer within China's technology hardware sector, focusing on the production and distribution of high-performance neodymium-iron-boron (NdFeB) permanent magnets and related magnetic assemblies. The company's core revenue model is built on manufacturing and selling these critical components, which are essential for various high-tech and industrial applications. Its product portfolio serves as fundamental building blocks for modern technology, positioning the firm within the broader industrial supply chain for electronics, automotive, and renewable energy sectors. Zhenghai's market position is defined by its specialization in a niche but growing segment of the materials science industry, catering to domestic Chinese demand while operating in a competitive global market for rare earth magnets. The company's established presence since 2000 provides it with manufacturing experience and customer relationships in the strategically important Yantai region, though it faces significant competition from both domestic and international magnetic material producers. This specialized focus requires sophisticated manufacturing capabilities and access to rare earth materials, creating both operational challenges and potential competitive advantages through vertical integration or technical expertise.

Revenue Profitability And Efficiency

The company generated revenue of CNY 5.54 billion for the period, demonstrating its substantial scale within the magnetic materials market. However, net income of CNY 92.3 million indicates relatively thin profit margins, suggesting competitive pricing pressures or high operating costs characteristic of manufacturing-intensive businesses. Operating cash flow of CNY 328 million significantly exceeded net income, indicating healthy cash conversion from operations despite the modest profitability levels.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.11, the company's earnings power appears constrained relative to its revenue base. Capital expenditures of CNY 210 million represent substantial ongoing investment in manufacturing capacity, which is typical for capital-intensive materials production. The relationship between operating cash flow and capital expenditures suggests the company is funding its growth investments primarily through operational cash generation rather than external financing.

Balance Sheet And Financial Health

Zhenghai maintains a solid liquidity position with cash and equivalents of CNY 975.8 million, providing a buffer against market volatility. Total debt of CNY 998 million is nearly equivalent to cash holdings, indicating a balanced approach to leverage. The company's financial structure appears conservative, with sufficient liquidity to meet obligations while maintaining operational flexibility in a cyclical industry.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.20, which represents a substantial payout relative to earnings. This dividend policy suggests management confidence in sustainable cash generation despite the modest earnings profile. The capital expenditure levels indicate ongoing investment in capacity, pointing to expectations of future growth demand for magnetic materials in target end markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.88 billion, the market values the company at a significant multiple to current earnings, reflecting expectations for future growth in the magnetic materials sector. The low beta of 0.199 suggests the stock exhibits lower volatility than the broader market, possibly indicating perceived stability or specific investor base characteristics unique to Chinese specialty materials companies.

Strategic Advantages And Outlook

Zhenghai's long-standing presence since 2000 provides operational experience in a technically demanding manufacturing process. Its positioning in the supply chain for growing sectors like electric vehicles and renewable energy could provide tailwinds, though dependence on rare earth materials presents sourcing challenges. The company's future prospects will likely depend on its ability to maintain cost competitiveness and technological relevance in an evolving global magnetic materials landscape.

Sources

Company filingsMarket 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