investorscraft@gmail.com

Intrinsic ValueShenzhen Zhilai Sci and Tech Co., Ltd. (300771.SZ)

Previous Close$15.01
Intrinsic Value
Upside potential
Previous Close
$15.01

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

Shenzhen Zhilai Sci and Tech Co., Ltd. operates as a specialized provider of intelligent storage and automated delivery solutions within the industrial security and protection services sector. The company's core revenue model is built on the research, development, manufacturing, and direct sales of smart locker systems, parcel delivery terminals, and related after-sale services. These products are essential infrastructure for modern logistics, corporate environments, residential communities, and e-commerce fulfillment, positioning the company at the intersection of industrial automation and property technology. Founded in 1999 and headquartered in Shenzhen, a major Chinese technology hub, Zhilai Sci and Tech leverages its long-standing expertise to serve clients across China and internationally. Its market position is that of a niche industrial technology firm, catering to the growing demand for automated, secure, and efficient asset management systems driven by urbanization and digitalization trends. The company's integrated approach, covering R&D through to service, allows it to capture value across the product lifecycle and build long-term customer relationships in a competitive but expanding market for smart storage infrastructure.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 451.0 million. It achieved a net income of CNY 39.5 million, indicating a net profit margin of roughly 8.8%. Operational efficiency metrics show a divergence, with operating cash flow reported at a negligible negative figure, while capital expenditures were a more substantial outflow of CNY 7.1 million, suggesting investment in fixed assets during the period.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated by its positive net income, translating to a diluted earnings per share of CNY 0.17. The significant cash balance of nearly CNY 489 million, relative to its market capitalization, indicates a strong liquid asset base. However, the negative operating cash flow for the period warrants attention regarding the sustainability of core business cash generation.

Balance Sheet And Financial Health

Zhilai Sci and Tech maintains a robust balance sheet characterized by a substantial cash and equivalents position of CNY 488.9 million. Total debt stands at CNY 157.9 million, resulting in a conservative net cash position. This low leverage profile provides significant financial flexibility and indicates a strong capacity to withstand economic downturns or fund strategic initiatives without resorting to external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend per share of CNY 0.15. This payout represents a significant portion of the annual EPS, indicating a shareholder-friendly capital allocation policy. The relationship between the dividend and earnings, along with the strong cash position, suggests a sustainable and potentially growing dividend, contingent on future profitability and cash flow generation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.07 billion, the stock trades at a price-to-earnings ratio derived from the current fiscal year's earnings. A beta of 0.57 suggests the stock has historically exhibited lower volatility than the broader market, which may appeal to investors seeking a less volatile industrial technology exposure. The valuation reflects market expectations for steady growth in the smart infrastructure sector.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence since 1999, deep-rooted expertise in smart storage R&D, and its base in Shenzhen's innovative ecosystem. The outlook is tied to the continued adoption of automation and smart solutions in logistics and property management across its key markets. Its strong, debt-light balance sheet provides a solid foundation to navigate market cycles and capitalize on growth opportunities in the evolving security and protection services industry.

Sources

Company Annual ReportShenzhen 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