investorscraft@gmail.com

Intrinsic ValueZhejiang Changsheng Sliding Bearings Co., Ltd. (300718.SZ)

Previous Close$79.94
Intrinsic Value
Upside potential
Previous Close
$79.94

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 Changsheng Sliding Bearings operates as a specialized manufacturer of self-lubricating and marginal-lubricated bearings, serving diverse industrial sectors globally. The company's core revenue model centers on the research, development, and production of a comprehensive portfolio of bearing solutions, including metal-polymer, metallic, and non-metallic variants, alongside specialized components like air compressor swash plates and hydraulic parts. Its products are critical components in demanding applications across agricultural machinery, construction equipment, aerospace, high-speed trains, and renewable energy systems, positioning it within the industrial machinery sector's essential supply chain. With exports reaching approximately 40 countries, including Europe, the United States, and Japan, the company has established a significant international footprint, leveraging its technical expertise to cater to clients requiring high-performance, durable bearing solutions that reduce maintenance needs and enhance operational efficiency in harsh environments.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.14 billion, achieving a robust net income of CNY 229 million. This translates to a healthy net profit margin of around 20.1%, indicating strong operational efficiency and pricing power within its niche market. The business generated CNY 276 million in operating cash flow, significantly exceeding its capital expenditures of CNY 48.5 million, demonstrating an ability to convert earnings into cash effectively and fund operations internally.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its diluted earnings per share of CNY 0.77. The substantial operating cash flow, which is 1.2 times net income, underscores high-quality earnings. The moderate level of capital expenditures relative to operating cash flow suggests a capital-light model for an industrial manufacturer, allowing for strong free cash flow generation that can be reinvested for growth or returned to shareholders.

Balance Sheet And Financial Health

The balance sheet appears solid, with cash and equivalents of CNY 271 million providing a strong liquidity buffer. Total debt stands at CNY 149 million, resulting in a conservative net cash position. This low leverage profile enhances financial flexibility and reduces risk, positioning the company to withstand economic downturns and capitalize on strategic opportunities without straining its capital structure.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, distributing a dividend of CNY 0.403 per share. This dividend policy, coupled with its strong profitability and cash generation, suggests a balanced approach to capital allocation that rewards investors while retaining earnings for future growth initiatives. The diverse end-market exposure provides some insulation against cyclical downturns in any single industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 29.3 billion, the market assigns a significant premium, reflected in a high earnings multiple. The negative beta of -0.209 is unusual and may indicate a historical low correlation with the broader market, though this characteristic should be interpreted with caution over longer time horizons and may not be predictive of future performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized technical expertise in self-lubricating bearings, which are critical for applications where maintenance is difficult or costly. Its diversified global client base across resilient and growth-oriented sectors like renewable energy and aerospace provides a stable foundation. The outlook is supported by its strong R&D focus and export capabilities, positioning it to benefit from global industrial automation and efficiency trends.

Sources

Company Financial ReportsShenzhen Stock Exchange

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