investorscraft@gmail.com

Intrinsic ValueChangzhou Zhongying Science & Technology Co., Ltd (300936.SZ)

Previous Close$40.90
Intrinsic Value
Upside potential
Previous Close
$40.90

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

Changzhou Zhongying Science & Technology Co., Ltd operates as a specialized manufacturer of high-frequency communication materials, primarily serving printed circuit board (PCB) manufacturers. The company's core revenue model is based on the research, development, production, and sale of advanced copper clad laminates and high-frequency polymer matrix composite materials. These sophisticated materials are engineered to meet the demanding performance requirements of high-frequency applications across multiple technology-driven sectors. The company occupies a niche position within the broader electrical equipment and parts industry, focusing specifically on the high-performance segment of the materials market. Its product portfolio includes specialized D-type, CA-type, and 8000-type high-frequency copper clad laminates, which are critical components in advanced communication infrastructure. Zhongying's market positioning leverages its technical expertise in material science to serve demanding applications in mobile communications infrastructure, automotive radar systems, satellite navigation technology, and specialized military radar and communications equipment. The company's strategic focus on high-frequency materials creates barriers to entry through technical specialization while aligning with global trends toward higher-frequency communication standards in 5G, automotive safety systems, and aerospace technology. This specialization allows Zhongying to maintain competitive differentiation in a market segment that requires substantial research and development capabilities and stringent quality control standards.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 275.4 million with net income of CNY 31.6 million, translating to a healthy net margin of approximately 11.5%. The diluted EPS stood at CNY 0.42, reflecting efficient earnings generation relative to the shareholder base. Operating cash flow was positive at CNY 20.7 million, though significant capital expenditures of CNY 81.5 million indicate substantial ongoing investment in production capacity and technological capabilities to support future growth initiatives.

Earnings Power And Capital Efficiency

Zhongying demonstrates solid earnings power with a return on revenue exceeding 10%. The company maintains a strong cash position of CNY 452.0 million against minimal total debt of CNY 14.1 million, indicating conservative financial management. The substantial capital expenditure program suggests strategic investments aimed at enhancing production capabilities and technological advancement, positioning the company for potential market share gains in the specialized high-frequency materials segment.

Balance Sheet And Financial Health

The balance sheet reflects exceptional financial health with cash and equivalents of CNY 452.0 million significantly exceeding total debt of CNY 14.1 million, resulting in a net cash position. This conservative capital structure provides substantial liquidity and financial flexibility to weather industry cycles and fund strategic initiatives. The minimal leverage and strong cash reserves underscore a low-risk financial profile with capacity for both organic investment and potential strategic acquisitions.

Growth Trends And Dividend Policy

The company maintains a balanced approach to capital allocation, demonstrated by a dividend payment of CNY 0.10 per share alongside significant reinvestment in the business through capital expenditures. The substantial capex relative to operating cash flow indicates a growth-oriented strategy focused on expanding production capabilities. This approach suggests management's confidence in future demand for high-frequency communication materials, particularly as 5G infrastructure and advanced automotive applications continue to develop globally.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.0 billion, the company trades at a premium valuation multiple relative to its current earnings, reflecting market expectations for future growth in the high-frequency materials sector. The beta of 0.587 indicates lower volatility compared to the broader market, suggesting investors perceive the business as relatively defensive within the technology materials space. This valuation implies confidence in Zhongying's niche positioning and growth prospects in communication infrastructure markets.

Strategic Advantages And Outlook

Zhongying's strategic advantage lies in its specialized technical expertise in high-frequency materials, serving demanding applications across communications, automotive, and defense sectors. The company's strong balance sheet provides flexibility to capitalize on growth opportunities in 5G infrastructure and advanced automotive radar systems. The outlook remains positive given global trends toward higher-frequency communication standards, though success will depend on maintaining technological leadership and effectively scaling production capabilities to meet evolving market demands.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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