investorscraft@gmail.com

Intrinsic ValueZhejiang Taifu Pump Co., Ltd (300992.SZ)

Previous Close$32.88
Intrinsic Value
Upside potential
Previous Close
$32.88

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 Taifu Pump Co., Ltd. operates as a specialized manufacturer within the industrial machinery sector, focusing on the comprehensive development and distribution of diverse pump systems. The company's core revenue model is built on the direct sale of its extensive product portfolio, which includes AC/DC water-filled motor solar pumps, high-speed 4GS pumps, surface, circulating, boiler, and submersible pumps, alongside accessories. Serving both domestic Chinese and international markets, Taifu Pump caters to applications ranging from agricultural water supply and residential building systems to industrial processes, positioning itself as a versatile solutions provider in a highly fragmented and competitive global pump industry. Established in 1993 and headquartered in Wenling, a key manufacturing hub in Zhejiang province, the company leverages regional supply chain advantages. Its market position is that of a niche player, competing by offering a broad catalog of standardized and specialized pumps rather than targeting the ultra-large-scale projects dominated by global giants, thereby addressing the needs of a diverse customer base seeking reliable and cost-effective fluid handling solutions.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 743.4 million. Profitability was subdued, with net income reaching CNY 12.7 million, resulting in a narrow net margin. Operating cash flow was positive at CNY 59.0 million, indicating a fundamental ability to generate cash from core operations. However, significant capital expenditures of CNY -104.3 million suggest a period of substantial investment in capacity or operational upgrades, which impacted free cash flow generation during this period.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with diluted earnings per share of CNY 0.14. The substantial gap between operating cash flow and capital expenditures highlights a high level of reinvestment, which may be aimed at enhancing future production capabilities or efficiency. The current period's financials reflect a phase where capital intensity is elevated, potentially pressuring near-term returns on invested capital as these investments are yet to fully mature and contribute to earnings.

Balance Sheet And Financial Health

Taifu Pump maintains a cash balance of CNY 202.0 million, providing a degree of liquidity. Total debt stands at CNY 422.1 million, indicating a leveraged financial structure. The relationship between cash reserves and debt obligations will be a key factor in assessing financial flexibility, particularly in managing debt servicing costs and funding future operational needs amidst a high-investment cycle.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns by declaring a dividend per share of CNY 0.075. This distribution occurs alongside significant capital investments, suggesting a balance between returning capital to owners and funding growth initiatives. The growth trajectory will be influenced by the productivity and market reception of the new assets acquired through the reported capital expenditures.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.45 billion, the market valuation incorporates expectations for future growth and profitability improvements following the current investment phase. The stock's beta of 0.489 suggests lower volatility compared to the broader market, which may reflect its niche industrial focus and smaller size, indicating that investor expectations are potentially tempered relative to more speculative growth stocks.

Strategic Advantages And Outlook

The company's long-standing presence since 1993 provides operational experience and an established market footprint. Its strategic outlook is likely tied to leveraging recent capital investments to drive operational efficiencies, expand production capacity, or enhance its product offerings. Success will depend on effectively translating these investments into sustainable revenue growth and improved profit margins in a competitive global pump market, while navigating economic cycles that influence industrial and construction demand.

Sources

Company Annual ReportShenzhen 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