investorscraft@gmail.com

Intrinsic ValueZhejiang Zhaolong Interconnect Technology Co., Limited (300913.SZ)

Previous Close$52.31
Intrinsic Value
Upside potential
Previous Close
$52.31

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 Zhaolong Interconnect Technology operates as a specialized manufacturer of high-performance data communication cables and connectivity solutions, serving critical infrastructure sectors across China and international markets. The company's core revenue model is built on designing, producing, and selling a comprehensive portfolio of internal and external high-speed cables specifically engineered for cloud computing, big data centers, and advanced switching and storage products. Its product range extends to specialized cables for industrial automation, medical applications, and emerging technologies like 5G communications, Internet of Vehicles, and smart home systems, positioning it at the intersection of digital transformation and industrial connectivity. Within the competitive electrical equipment and parts industry, Zhaolong has carved a distinct niche by focusing on high-value, technically demanding interconnect solutions for mission-critical environments, including wind energy, marine, locomotive, photovoltaic, nuclear power, and aerospace applications. This strategic focus on diversified, high-growth end-markets, combined with its long-standing operational history since 1993, provides a stable foundation. The company's market position is reinforced by its ability to cater to the escalating bandwidth and reliability requirements of modern data centers and 5G networks, making it an integral supplier in the backbone of digital infrastructure development.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.83 billion, achieving a net income of CNY 153 million, which translates to a net profit margin of approximately 8.4%. Operating cash flow was positive at CNY 139 million, though it was substantially lower than net income, indicating potential working capital movements. Capital expenditures of CNY 127 million suggest ongoing investment in production capacity to support future growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.59. The significant capital expenditure relative to operating cash flow highlights a capital-intensive operational model typical for manufacturing firms. The reinvestment into property, plant, and equipment is crucial for maintaining technological competitiveness and expanding production capabilities in the high-speed data cable market.

Balance Sheet And Financial Health

Zhaolong maintains a robust balance sheet characterized by a strong liquidity position, with cash and equivalents of CNY 254 million. Financial health is excellent, as evidenced by minimal total debt of only CNY 6.5 million, resulting in a negligible debt-to-equity ratio. This conservative capital structure provides significant financial flexibility and resilience against market downturns or cyclical pressures.

Growth Trends And Dividend Policy

The company exhibits a commitment to returning capital to shareholders, having paid a dividend per share of CNY 0.12. This represents a payout ratio of approximately 20% based on diluted EPS, indicating a balanced approach that funds both shareholder returns and internal reinvestment for growth. The underlying growth is tied to the expansion of data centers, 5G deployment, and industrial automation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.0 billion, the market assigns a significant premium, reflected in a high earnings multiple. A beta of 0.86 suggests the stock's volatility is slightly lower than the broader market, which may appeal to investors seeking exposure to the industrials sector with moderate risk. The valuation implies strong growth expectations for its niche interconnect technology markets.

Strategic Advantages And Outlook

Zhaolong's strategic advantages stem from its long-term expertise and specialized product portfolio that addresses high-growth technological trends. The outlook is positively leveraged to the global expansion of cloud computing, data center infrastructure, and the Internet of Things. Its strong balance sheet positions it well to capitalize on these opportunities through organic growth or strategic investments, though it must navigate competitive pressures and technological evolution.

Sources

Company FinancialsShenzhen 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