investorscraft@gmail.com

Intrinsic ValueHangzhou Zhongya Machinery Co., Ltd. (300512.SZ)

Previous Close$10.26
Intrinsic Value
Upside potential
Previous Close
$10.26

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 Zhongya Machinery operates as a specialized industrial machinery manufacturer focused on packaging and vending equipment solutions. The company generates revenue through the development, production, and sale of sophisticated filling, sealing, and packaging systems primarily serving consumer goods industries. Its comprehensive product portfolio includes aseptic filling equipment for bottles and cups, intelligent packaging production lines, and various plastic bottle blowing technologies. Operating within China's industrial machinery sector, Zhongya Machinery caters to manufacturers requiring automated packaging solutions for food, beverages, and home care products. The company has established a niche position by offering integrated packaging lines that combine multiple functions, from container formation to final case packing. This integrated approach differentiates Zhongya from competitors who may specialize in single-process equipment. With operations extending internationally beyond its domestic Chinese market, the company leverages its technical expertise in aseptic and ultraclean filling technologies to serve clients in hygiene-sensitive industries. Its longstanding presence since 1992 provides institutional knowledge and customer relationships that support its market positioning as a solutions provider rather than merely an equipment manufacturer.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.02 billion for the period, demonstrating its operational scale within the industrial machinery sector. Net income stood at CNY 26.4 million, resulting in a net profit margin of approximately 2.6%, indicating relatively thin profitability despite substantial revenue generation. Operating cash flow was positive at CNY 19.8 million, though capital expenditures of CNY -45.0 million significantly exceeded operating cash generation, suggesting substantial investment in productive capacity or technological upgrades during the period.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 0.07 reflects the company's current earnings capacity relative to its equity base. The negative free cash flow position, calculated as operating cash flow minus capital expenditures, indicates the company is investing heavily in its business operations. This investment pattern suggests management is prioritizing growth initiatives or capacity expansion over immediate cash returns, which may impact short-term capital efficiency metrics while potentially strengthening long-term competitive positioning.

Balance Sheet And Financial Health

Zhongya Machinery maintains a solid liquidity position with cash and equivalents of CNY 317.4 million against total debt of CNY 276.1 million, providing a comfortable cash-to-debt coverage ratio. The balance sheet structure appears conservative, with sufficient liquid assets to meet short-term obligations. The company's financial health is further supported by its longstanding market presence and established operational history, suggesting stability in its financial management approach.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through its dividend distribution of CNY 0.06 per share. This dividend policy, coupled with significant capital expenditure investments, indicates a balanced approach between rewarding shareholders and funding growth initiatives. The substantial capital investment program suggests management is positioning for future expansion, though current profitability levels may constrain aggressive dividend growth in the near term without corresponding revenue acceleration.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.37 billion, the company trades at a price-to-sales ratio of about 3.3 times based on current revenue. The beta of 0.41 indicates lower volatility compared to the broader market, suggesting investors perceive the stock as relatively defensive within the industrial sector. This valuation multiple reflects market expectations for steady rather than explosive growth, consistent with the company's established market position and moderate profitability profile.

Strategic Advantages And Outlook

Zhongya Machinery's strategic advantages include its comprehensive product portfolio and technical expertise in specialized packaging equipment. The company's focus on integrated solutions and aseptic technologies positions it well in markets requiring high hygiene standards. The outlook appears balanced between growth opportunities from automation trends and challenges from economic cycles affecting capital equipment purchases. Its international expansion efforts may provide diversification benefits, though execution remains key to long-term success.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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