investorscraft@gmail.com

Intrinsic ValueHubei Zhongyi Science Technology Co., Ltd. (301150.SZ)

Previous Close$40.76
Intrinsic Value
Upside potential
Previous Close
$40.76

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

Hubei Zhongyi Science Technology Co., Ltd. operates as a specialized manufacturer within the electrical equipment and parts industry, focusing on the production of high-precision electrolytic copper foil. The company's core revenue model is derived from the research, development, and sale of both single and double-sided copper foil products, which serve as critical raw materials for downstream manufacturing. Its primary customer segments include producers of lithium-ion batteries, copper clad laminates (CCLs), and printed circuit boards (PCBs), positioning it within the supply chain for consumer electronics, electric vehicles, and industrial equipment. Operating from its base in Xiaogan, China, since 2007, the company competes in a capital-intensive and technologically driven sector where product purity, consistency, and cost efficiency are key competitive factors. Its market position is inherently linked to the cyclical demand from the battery and electronics industries, requiring continuous technological adaptation to maintain relevance among larger, established industrial material suppliers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 4.79 billion. However, it recorded a net loss of CNY 84.2 million, indicating significant pressure on profitability. The negative diluted EPS of CNY -0.47 reflects this challenging period. Despite the loss, the company generated positive operating cash flow of CNY 143 million, which suggests some underlying operational efficiency in converting sales into cash, albeit while navigating a difficult pricing or cost environment.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained, as evidenced by the net loss. The positive operating cash flow, which exceeds capital expenditures of just CNY 11.2 million, indicates that the core operations are not heavily burdened by ongoing investment needs. This low level of capital expenditure relative to cash flow from operations could suggest a period of consolidation or a pause in significant capacity expansion, focusing instead on managing existing assets.

Balance Sheet And Financial Health

The balance sheet appears relatively robust from a liquidity perspective, with a substantial cash and equivalents position of CNY 1.20 billion. Total debt is reported at CNY 472.6 million, implying a conservative leverage profile with cash holdings significantly exceeding debt obligations. This strong liquidity buffer provides financial flexibility to weather the current period of operational losses and invest in future opportunities as market conditions improve.

Growth Trends And Dividend Policy

The reported net loss contrasts with the prior period's performance, indicating a potential reversal in growth trends. Despite the negative earnings, the company maintained a dividend per share of CNY 0.10, which may signal management's confidence in its cash position and a commitment to shareholder returns. This policy, however, is not currently supported by earnings, drawing instead on retained capital or cash reserves.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.18 billion, the market valuation appears to be factoring in future recovery potential rather than current earnings, given the company's loss-making status. A beta of 0.987 suggests the stock's volatility is closely aligned with the broader market. The valuation likely incorporates expectations for a rebound in the copper foil market and the company's ability to return to profitability.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within a critical segment of the electronics and battery supply chain. Its strong balance sheet provides a crucial advantage, allowing it to endure industry downturns and invest in product development. The outlook is contingent on a recovery in demand from its end-markets, particularly electric vehicles and consumer electronics, which would improve capacity utilization and pricing power for its copper foil products.

Sources

Company Public FilingsShenzhen 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