investorscraft@gmail.com

Intrinsic ValueZhongjin Irradiation Incorporated Company (300962.SZ)

Previous Close$17.38
Intrinsic Value
Upside potential
Previous Close
$17.38

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

Zhongjin Irradiation Incorporated Company operates as a specialized industrial service provider in China's irradiation processing sector. The company generates revenue primarily through contract-based irradiation sterilization services for critical industries including medical devices, healthcare products, pharmaceuticals, and food packaging. This niche business model leverages gamma radiation and electron beam technologies to eliminate microorganisms and extend product shelf life, serving as an essential compliance partner for manufacturers requiring stringent sterilization standards. Within China's industrial machinery landscape, Zhongjin occupies a specialized position as a key infrastructure provider for sterilization and material modification services. The company's market positioning benefits from regulatory requirements for medical device sterilization and food safety, creating stable demand from regulated industries. Its service-based revenue model provides recurring income through long-term contracts with manufacturers who outsource their irradiation needs rather than investing in capital-intensive radiation equipment. This strategic focus on asset-intensive service provision creates significant barriers to entry and establishes Zhongjin as an established player in China's radiation processing industry, serving diverse clients across multiple regulated sectors that depend on reliable sterilization solutions.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with CNY 358.5 million in revenue and net income of CNY 108.9 million, translating to a healthy net margin of approximately 30.4%. Strong operating cash flow of CNY 194.0 million significantly exceeded net income, indicating high-quality earnings and efficient working capital management. Capital expenditures of CNY 163.7 million reflect ongoing investment in irradiation infrastructure to support service capacity and technological capabilities.

Earnings Power And Capital Efficiency

Zhongjin exhibits substantial earnings power with diluted EPS of CNY 0.41, supported by robust operating cash flow generation that covers capital investment requirements. The company's capital-intensive business model requires significant infrastructure investment, yet it maintains positive cash flow after accounting for substantial capital expenditures. This demonstrates efficient capital deployment in specialized irradiation facilities that generate recurring service revenue from long-term client contracts.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with minimal total debt of CNY 6.6 million against substantial cash reserves of CNY 313.8 million, indicating a net cash position. This strong liquidity profile provides significant financial flexibility and positions the company to fund future expansion without relying on external financing. The balance sheet reflects a low-risk financial profile characteristic of service businesses with stable cash flow generation.

Growth Trends And Dividend Policy

Zhongjin has established a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.146 per share while maintaining ample cash reserves for operational needs and strategic investments. The company's growth trajectory appears balanced between returning capital to shareholders and reinvesting in core irradiation infrastructure. This approach supports both income-oriented investors and long-term capacity expansion to meet growing demand for sterilization services in regulated industries.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.56 billion, the company trades at a P/E multiple reflective of its specialized industrial services niche. The beta of 0.593 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable demand for essential irradiation services. Market valuation appears to incorporate expectations for continued growth in China's healthcare and food safety sectors, which drive demand for professional sterilization services.

Strategic Advantages And Outlook

Zhongjin's strategic position benefits from regulatory tailwinds in healthcare and food safety, creating stable demand for irradiation services. The company's extensive experience since 2003 and specialized infrastructure represent significant barriers to entry. Future prospects appear favorable given increasing sterilization requirements in China's growing healthcare sector, though the company must continuously invest in technology to maintain compliance with evolving regulatory standards and client expectations.

Sources

Company description and financial data provided

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