investorscraft@gmail.com

Intrinsic ValueZhejiang Canaan Technology Limited (300412.SZ)

Previous Close$5.81
Intrinsic Value
Upside potential
Previous Close
$5.81

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 Canaan Technology Limited operates as a specialized manufacturer of pharmaceutical equipment within China's industrials sector, focusing primarily on the development, production, and marketing of machinery for pharmaceutical production processes. The company's core revenue model is derived from selling a comprehensive portfolio of equipment, including OSD (Oral Solid Dosage) products such as tablet presses, capsule fillers, and coaters, alongside other specialized machinery like isolators, water systems, and reactor equipment. Serving the domestic pharmaceutical industry, Canaan Technology positions itself as an integrated solutions provider, catering to the stringent requirements of drug manufacturers for precision, compliance, and efficiency. Its market position is anchored in its long-standing presence since 2000 and its diverse product range that supports various stages of pharmaceutical manufacturing. The company operates in a competitive but niche segment, relying on technical expertise and established client relationships to maintain its standing against both domestic and international equipment suppliers. This focus on the regulated pharmaceutical sector necessitates continuous innovation and adherence to quality standards, which are critical for sustaining its market relevance and customer trust in a industry driven by technological advancement and regulatory compliance.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 1.38 billion, with net income of CNY 36.3 million, indicating a net profit margin of approximately 2.6%. Operating cash flow was robust at CNY 119.5 million, significantly exceeding net income, which suggests healthy cash generation from core operations. Capital expenditures of CNY -54.4 million reflect ongoing investments to maintain and potentially expand production capabilities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.073 for the period. The substantial positive operating cash flow, which is more than three times the reported net income, points to strong underlying earnings quality and efficient working capital management. This cash-generative ability is crucial for funding internal investments and supporting the business without excessive reliance on external financing.

Balance Sheet And Financial Health

Canaan Technology maintained a cash balance of CNY 264 million against total debt of CNY 423.8 million. The debt level is manageable but indicates some leverage. The balance sheet structure suggests the company is financing its operations through a mix of internal cash generation and debt, with liquidity appearing adequate for its operational scale within the capital-intensive machinery sector.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns by declaring a dividend of CNY 0.06 per share. The relationship between its capital expenditure and operating cash flow indicates a disciplined approach to growth, prioritizing investments that are supported by its cash-generating ability. Future growth is likely tied to the expansion and technological upgrading needs of the Chinese pharmaceutical industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.66 billion, the market values the company at a significant multiple relative to its current earnings, reflecting expectations for future growth or potential industry tailwinds. A beta of 1.16 suggests the stock has exhibited higher volatility than the broader market, which is typical for industrial equipment companies sensitive to economic cycles.

Strategic Advantages And Outlook

Canaan's strategic advantage lies in its specialized focus on pharmaceutical equipment, a sector with high entry barriers due to technical and regulatory requirements. Its long-term presence since 2000 provides an established reputation. The outlook is closely linked to domestic pharmaceutical industry investment and regulatory trends, with success dependent on continued innovation and maintaining competitive product offerings in a evolving market.

Sources

Company Financials

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