investorscraft@gmail.com

Intrinsic ValueZhejiang Entive Smart Kitchen Appliance Co., Ltd. (300911.SZ)

Previous Close$33.76
Intrinsic Value
Upside potential
Previous Close
$33.76

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 Entive Smart Kitchen Appliance operates within China's competitive consumer cyclical sector, specializing in the integrated research, development, manufacturing, and sale of smart kitchen appliances and stainless-steel cabinet products. Founded in 2003 and based in Shaoxing, the company has established a vertically integrated business model that spans from product conception to final retail. Its core revenue is generated through the sale of these integrated kitchen solutions, targeting the domestic market's growing demand for modern, space-efficient, and technologically advanced home fixtures. The company's positioning is strategically focused on the intersection of appliances and cabinetry, creating cohesive kitchen ecosystems rather than standalone products. This approach allows Entive to cater to consumers seeking streamlined design and functionality, a significant trend in urban Chinese housing development. Operating in the furnishings, fixtures, and appliances industry, the company competes by leveraging its manufacturing capabilities and direct sales channels to maintain cost control and brand consistency in a fragmented market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 703 million. Net income stood at CNY 26.5 million, resulting in a net profit margin of roughly 3.8%. Operating cash flow was positive at CNY 19.95 million, although this was significantly outweighed by substantial capital expenditures of CNY 134.5 million, indicating heavy investment in fixed assets or expansionary activities during the period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share were CNY 0.19. The significant gap between operating cash flow and capital expenditures suggests a capital-intensive operational phase. The substantial cash outlay for capital projects points towards investments aimed at expanding production capacity or upgrading manufacturing facilities, which may impact near-term earnings power but is intended to bolster long-term operational capabilities.

Balance Sheet And Financial Health

Entive maintains a strong liquidity position with cash and equivalents of CNY 925.5 million. Total debt is reported at CNY 462.1 million. The healthy cash balance relative to debt provides a solid buffer and suggests capacity to service obligations and fund ongoing operations without immediate liquidity pressure, contributing to overall financial stability.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend per share of CNY 0.76923. This payout is notably high relative to its diluted EPS of CNY 0.19, indicating a substantial portion of earnings was returned to shareholders, which may reflect a specific capital allocation strategy or a confidence in stable cash generation despite the high capital investment cycle.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.54 billion, the company trades on the Shenzhen Stock Exchange. The beta of 1.033 indicates stock volatility that is very close to the broader market average, suggesting market expectations are aligned with general economic cycles typical for consumer cyclical companies in its sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated approach to smart kitchens, combining appliances with cabinetry. The significant capital expenditures signal a focus on capacity expansion or technological upgrades. The outlook will depend on its ability to translate these investments into revenue growth and improved profitability, while navigating competitive pressures in the Chinese consumer appliance market.

Sources

Company Public FilingsShenzhen 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