investorscraft@gmail.com

Intrinsic ValueZhejiang Golden Eagle Co.,Ltd. (600232.SS)

Previous Close$8.47
Intrinsic Value
Upside potential
Previous Close
$8.47

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 Golden Eagle operates as a diversified Chinese manufacturer with core operations in textile production and machinery manufacturing. The company generates revenue through manufacturing and selling knitting, woven clothing, home textiles, and specialized fabrics including silk, cashmere, linen, and hemp products. Its diversified portfolio extends beyond textiles to include plastic machinery, die-casting machinery, food machinery, and real estate development, creating multiple revenue streams across industrial and consumer sectors. Operating since 1966 and headquartered in Zhoushan, the company maintains an established position in China's domestic manufacturing landscape, serving both consumer apparel and industrial equipment markets. This diversification provides some insulation against sector-specific downturns while leveraging China's manufacturing infrastructure and domestic market demand. The company's long operating history suggests established supply chains and customer relationships, though it operates in highly competitive markets with pressure on margins and technological advancement requirements.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.31 billion with net income of CNY 22.4 million, indicating thin profit margins of approximately 1.7%. Negative operating cash flow of CNY 53.5 million raises concerns about operational efficiency and working capital management, particularly given the capital-intensive nature of manufacturing operations. The modest capital expenditures of CNY 8.7 million suggest limited investment in capacity expansion or technological upgrades.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.061 reflects modest earnings power relative to the company's scale. The negative operating cash flow combined with positive net income indicates potential issues with receivables collection or inventory management. The company's ability to generate cash from core operations appears constrained, which may limit strategic flexibility and investment capacity in competitive manufacturing markets.

Balance Sheet And Financial Health

The balance sheet shows cash reserves of CNY 278 million against total debt of CNY 335 million, indicating a manageable leverage position with debt slightly exceeding liquid assets. The current cash position provides some liquidity buffer, though the negative operating cash flow trend warrants monitoring for sustained financial health. The company maintains adequate liquidity for near-term obligations but may face refinancing challenges if operational performance doesn't improve.

Growth Trends And Dividend Policy

Despite modest profitability, the company maintains a dividend policy with CNY 0.20 per share, representing a significant payout relative to earnings. This suggests management's commitment to shareholder returns, though sustainability may depend on improved operational performance. The current growth trajectory appears limited given the thin margins and negative cash flow generation from operations.

Valuation And Market Expectations

With a market capitalization of CNY 2.48 billion, the company trades at approximately 1.9 times revenue and 111 times earnings, indicating market expectations for recovery or growth premium. The low beta of 0.461 suggests lower volatility than the broader market, possibly reflecting the company's established but mature market position. Valuation multiples appear elevated relative to current profitability metrics.

Strategic Advantages And Outlook

The company's long operating history and diversified manufacturing base provide some stability, though operational efficiency improvements are critically needed. Success depends on optimizing textile and machinery operations while managing real estate development risks. The outlook remains challenging given thin margins and cash flow constraints, requiring strategic focus on profitability enhancement and working capital management.

Sources

Company financial statementsShanghai Stock Exchange disclosures

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