investorscraft@gmail.com

Intrinsic ValueHangzhou Zhongtai Cryogenic Technology Corporation (300435.SZ)

Previous Close$30.96
Intrinsic Value
Upside potential
Previous Close
$30.96

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

Hangzhou Zhongtai Cryogenic Technology Corporation operates as a specialized industrial machinery manufacturer focused on cryogenic equipment solutions for energy and chemical sectors. The company generates revenue through the development, design, manufacturing, and sale of sophisticated cryogenic systems including liquefaction plants, purification units, and separation plants. Its core products serve critical industrial processes in liquefied natural gas production, chemical purification, and gas separation, positioning it within the niche but essential cryogenic engineering segment of China's industrial machinery landscape. Zhongtai Cryogenic maintains a diversified client base across energy, chemical, metallurgy, and power industries, with expanding international reach into markets including the United States, Europe, and India. The company's market position is built on technical expertise in cryogenic system integration and its ability to provide customized solutions for complex industrial applications requiring extreme temperature processing capabilities. Founded in 2006 and headquartered in Hangzhou, the company has established itself as a domestic specialist in cryogenic technology, competing through engineering capabilities rather than scale, while navigating the cyclical nature of capital expenditure in its core industrial end-markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.72 billion for the period, demonstrating substantial operational scale within its specialized market segment. However, profitability was challenged with a net loss of CNY 78.0 million and negative diluted EPS of CNY 0.20, indicating margin pressure or project timing issues. Operating cash flow remained positive at CNY 325 million, suggesting core operations continue to generate cash despite the reported net loss position, while capital expenditures of CNY 76.7 million reflect ongoing investment in production capabilities.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the negative net income, though the positive operating cash flow indicates underlying business viability. The divergence between accounting losses and cash generation may reflect non-cash charges or working capital timing differences. Capital efficiency metrics require careful interpretation given the profitability challenges, though the company maintains sufficient liquidity to support ongoing operations and selective investment in its cryogenic technology portfolio.

Balance Sheet And Financial Health

Zhongtai Cryogenic maintains a robust liquidity position with cash and equivalents of CNY 800.0 million against total debt of CNY 124.4 million, resulting in a net cash position that provides significant financial flexibility. The conservative debt level relative to cash reserves indicates a strong balance sheet capable of weathering cyclical downturns, with debt representing only a minor portion of the company's capital structure and substantial cash buffers available for operational needs.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of CNY 0.20 per share, signaling management confidence in medium-term recovery. Growth trends appear mixed with revenue generation remaining substantial but earnings temporarily depressed, possibly reflecting project cycles or competitive pressures in the cryogenic equipment market. The dividend commitment alongside negative EPS suggests a strategic decision to maintain shareholder returns during a transitional period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.09 billion, the market appears to be valuing the company beyond current earnings, potentially reflecting expectations of recovery or the strategic value of its cryogenic technology portfolio. The beta of 0.466 indicates lower volatility than the broader market, suggesting investors view the company as relatively defensive within the industrial sector, possibly due to its specialized niche and strong balance sheet positioning.

Strategic Advantages And Outlook

Zhongtai Cryogenic's strategic advantages lie in its specialized technical expertise and established position in China's cryogenic equipment market. The outlook depends on recovery in industrial capital expenditure cycles, particularly in LNG and chemical sectors where its technology applications are critical. The company's strong balance sheet provides runway to navigate current challenges while maintaining international expansion initiatives, though execution on restoring profitability remains the key near-term priority.

Sources

Company filingsFinancial data provider

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