investorscraft@gmail.com

Intrinsic ValueZhejiang Chunhui Intelligent Control Co., Ltd. (300943.SZ)

Previous Close$27.61
Intrinsic Value
Upside potential
Previous Close
$27.61

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 Chunhui Intelligent Control operates as a specialized manufacturer of precision fluid control valves and integrated systems, serving diverse industrial and commercial applications. The company's core revenue model centers on the development, production, and sale of components essential for thermal management and fluid regulation across multiple sectors. Its comprehensive product portfolio includes four-way electromagnetic reversing valves, electronic expansion valves for refrigeration, automotive air-conditioning expansion valves, and specialized valves for natural gas pressure regulation and metering. The company also produces ABS hydraulic regulators and waterway module valve groups, demonstrating technical capability across both traditional and emerging energy applications. Operating within the industrial machinery sector, Chunhui Intelligent Control has established itself as a critical supplier to HVAC, automotive, and energy infrastructure markets. The company leverages its founding in 1993 and subsequent evolution from refrigeration equipment to intelligent control systems to maintain relevance in technologically advancing industries. Its position as a subsidiary of Zhejiang Chunhui Group provides potential advantages in supply chain integration and financial stability. The company's focus on precision manufacturing for essential components creates a niche market position with moderate barriers to entry but requires continuous innovation to meet evolving efficiency and environmental standards in global markets.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of approximately CNY 509.9 million, with net income reaching CNY 53.9 million, indicating a net profit margin of roughly 10.6%. The business generated strong operating cash flow of CNY 88.1 million, significantly exceeding its capital expenditures of CNY 8.9 million. This cash flow performance suggests efficient conversion of earnings into operational liquidity, supporting ongoing business activities without substantial external financing needs.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.27 for the period. The substantial operating cash flow relative to net income indicates high-quality earnings not dependent on aggressive accounting practices. With minimal capital expenditure requirements compared to cash generation, the business model appears capital-light, allowing for potential reinvestment in high-return projects or shareholder returns while maintaining operational flexibility.

Balance Sheet And Financial Health

Chunhui Intelligent Control maintains a robust balance sheet with cash and equivalents of CNY 362.4 million against minimal total debt of approximately CNY 1.6 million. This positions the company with a net cash position, providing significant financial flexibility and resilience. The strong liquidity profile suggests capacity to weather economic downturns or pursue strategic investments without leveraging the balance sheet excessively.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.12 per share for FY 2024. This represents a payout ratio of approximately 44% based on diluted EPS, indicating a balanced approach between returning capital to shareholders and retaining earnings for future growth. The company's growth trajectory appears stable, supported by its diverse product applications across multiple industrial sectors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.49 billion, the company trades at a price-to-earnings ratio of around 65 times trailing earnings, suggesting market expectations for future growth. The beta of 0.638 indicates lower volatility compared to the broader market, which may reflect investor perception of the company's stable business model and financial position within the industrial machinery sector.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing industry presence, technical specialization in fluid control systems, and diversified application across refrigeration, automotive, and energy sectors. Its net cash position provides strategic flexibility for organic growth or selective acquisitions. The outlook remains tied to industrial investment cycles and technological adoption in energy efficiency and automation, with the company positioned to benefit from trends in smart infrastructure development.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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