investorscraft@gmail.com

Intrinsic ValueNingbo Zhenyu Technology Co., Ltd. (300953.SZ)

Previous Close$159.53
Intrinsic Value
Upside potential
Previous Close
$159.53

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

Ningbo Zhenyu Technology operates as a specialized manufacturer of precision molds and structural components within China's industrial sector. The company's core revenue model centers on designing, producing, and selling stamping dies and downstream precision structural parts to various manufacturing clients domestically and internationally. This positions Zhenyu Technology as a critical supplier in the industrial supply chain, providing essential tooling and components that enable mass production for sectors requiring high-precision metal fabrication. The company's operations are deeply embedded in the manufacturing ecosystem, serving clients who depend on reliable, high-quality模具 (molds) and stamped parts for their own production processes. Ningbo Zhenyu's market position is built on its technical expertise in die manufacturing, a niche but fundamental segment of the industrials sector. Its geographical base in Ningbo, a major industrial hub in China, provides logistical advantages and proximity to a dense network of manufacturing customers. The company competes by offering integrated solutions from mold design to finished part production, which can streamline the supply chain for its clients. This business requires significant technical capability and capital investment in precision machinery, creating barriers to entry that help protect its market position among specialized industrial suppliers.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of approximately CNY 7.13 billion, achieving net income of CNY 254 million. This translates to a net profit margin of roughly 3.6%, indicating moderate profitability in its capital-intensive manufacturing operations. A notable concern is the negative operating cash flow of approximately -CNY 497 million, which, combined with capital expenditures of -CNY 303 million, suggests potential working capital pressures or significant investments in progress during the period.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with diluted EPS of CNY 1.3. The relationship between its operating cash flow and capital expenditures indicates a substantial cash outflow for investing activities. The capital-intensive nature of its business is evident from the scale of its capital expenditures relative to its earnings, highlighting the ongoing investment required to maintain and grow its manufacturing capabilities in the precision tooling sector.

Balance Sheet And Financial Health

Ningbo Zhenyu maintained a cash position of approximately CNY 1.03 billion against total debt of CNY 3.93 billion, indicating a leveraged balance sheet. The debt level is significant relative to the company's equity base and cash holdings. The negative operating cash flow during the period may raise questions about its short-term liquidity and ability to service this debt from ongoing operations without relying on external financing or existing cash reserves.

Growth Trends And Dividend Policy

Despite the cash flow challenges, the company maintained a shareholder return policy, distributing a dividend of CNY 0.15 per share. The commitment to paying a dividend while experiencing negative operating cash flow suggests confidence in future cash generation or a strategic decision to maintain investor returns. The growth trajectory appears to be supported by continued investment, as evidenced by the capital expenditures, though the immediate impact on cash flow is apparent.

Valuation And Market Expectations

With a market capitalization of approximately CNY 28.4 billion, the company trades at a significant premium to its book value, reflecting market expectations for future growth in the industrial manufacturing sector. The beta of 0.584 suggests lower volatility compared to the broader market, which may indicate investor perception of the company as a relatively stable industrial play despite its current cash flow profile.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in precision模具 and structural parts, serving essential manufacturing supply chains. Its outlook depends on effectively managing working capital to reverse the negative cash flow trend while continuing to invest in technological capabilities. Success will hinge on leveraging its industrial positioning to capitalize on manufacturing demand, particularly in evolving sectors like electric vehicles and advanced electronics that require high-precision components.

Sources

Company Financial ReportsShenzhen 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