investorscraft@gmail.com

Intrinsic ValueZhejiang Zhaofeng Mechanical and Electronic Co.,Ltd. (300695.SZ)

Previous Close$81.21
Intrinsic Value
Upside potential
Previous Close
$81.21

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 Zhaofeng Mechanical and Electronic Co., Ltd. operates as a specialized automotive components manufacturer within China's consumer cyclical sector, focusing on the production and distribution of wheel hub assemblies and precision bearings. The company's core revenue model is built on manufacturing high-precision components primarily for middle and senior class sedans, commercial vehicles, and trucks, serving both domestic and international automotive markets. Zhaofeng has established a niche position in the automotive supply chain by providing critical safety components that require stringent quality standards and technical expertise, leveraging its manufacturing capabilities to serve OEMs and aftermarket distributors globally. The company's international footprint extends to key automotive markets including the United States, Canada, Germany, Italy, and South Korea, demonstrating its competitive positioning as a reliable supplier in the global automotive components ecosystem. With over two decades of operational experience since its 2002 founding, Zhaofeng has developed specialized manufacturing competencies that enable it to compete effectively in the precision automotive components segment, particularly in wheel hub technology where reliability and performance specifications are paramount for vehicle safety and efficiency.

Revenue Profitability And Efficiency

The company reported revenue of CNY 665.5 million for the period, demonstrating its operational scale within the automotive components sector. Net income reached CNY 139.7 million, reflecting a healthy net margin of approximately 21%, indicating strong profitability relative to industry peers. Operating cash flow of CNY 234.2 million significantly exceeded net income, suggesting efficient working capital management and high-quality earnings generation from core operations.

Earnings Power And Capital Efficiency

Zhaofeng demonstrated substantial earnings power with diluted EPS of CNY 1.37, supported by robust operating cash flow generation. The company maintained disciplined capital allocation with capital expenditures of CNY 110.2 million, representing a reasonable investment level to support manufacturing capabilities. The strong cash flow conversion efficiency provides financial flexibility for both operational needs and potential strategic investments in production capacity or technology upgrades.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet with cash and equivalents of CNY 892.5 million against minimal total debt of only CNY 5,000. This positions Zhaofeng with a net cash position that significantly enhances financial stability and provides substantial liquidity for strategic initiatives. The virtually debt-free capital structure reduces financial risk and provides operational flexibility in navigating industry cycles.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has implemented a shareholder return policy evidenced by a dividend per share of CNY 0.21. The dividend payout appears sustainable given the strong cash position and profitability metrics. The international sales presence across multiple geographic markets suggests diversification benefits and potential growth opportunities beyond the domestic Chinese automotive market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.2 billion, the company trades at a P/E multiple derived from current earnings. The beta of 0.53 indicates lower volatility compared to the broader market, potentially reflecting investor perception of stable demand for automotive components. The valuation incorporates expectations for continued execution in the specialized automotive components segment.

Strategic Advantages And Outlook

Zhaofeng's strategic advantages include its specialized manufacturing expertise in precision components, established international customer relationships, and strong financial position. The company is well-positioned to benefit from automotive industry trends requiring reliable, high-quality components. The outlook remains dependent on global automotive production levels and the company's ability to maintain its competitive positioning in wheel hub and bearing technologies.

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