investorscraft@gmail.com

Intrinsic ValueZhejiang Yankon Group Co., Ltd. (600261.SS)

Previous Close$3.67
Intrinsic Value
Upside potential
Previous Close
$3.67

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 Yankon Group Co., Ltd. is a prominent Chinese manufacturer specializing in the research, development, and sale of energy-efficient lighting solutions. Operating within the competitive Electrical Equipment & Parts sector, its core revenue model is driven by the production and distribution of a diverse portfolio, including advanced LED-based fixtures, commercial and residential lighting, outdoor illumination, and traditional products like compact fluorescent lamps. The company leverages its long-standing presence, established since 1975, to serve the vast domestic market, positioning itself as an integrated player from R&D to end-user sales. Its market position is characterized by a focus on energy-saving technology, catering to the growing demand for sustainable and cost-effective lighting across various applications in China, from urban infrastructure to consumer households.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.18 billion, achieving a net income margin of approximately 6.4%. Operating cash flow was robust at CNY 257 million, significantly exceeding capital expenditures of CNY 26 million, indicating healthy conversion of profits to cash and efficient reinvestment needs for operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.15, reflecting the firm's earnings power. The substantial operating cash flow relative to modest capital expenditures highlights strong capital efficiency, allowing for internal funding of growth and potential shareholder returns without excessive external financing.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, featuring a large cash and equivalents position of CNY 2.30 billion against minimal total debt of CNY 149.9 million. This results in a significant net cash position, denoting very low financial leverage and ample liquidity to navigate market cycles or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.14, which represents a high payout ratio relative to its EPS. This suggests a commitment to returning capital to investors while maintaining a conservative financial structure conducive to stability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.78 billion, the stock trades at a price-to-earnings ratio of around 23.5 based on trailing earnings. A beta below 1 (0.83) indicates lower volatility than the broader market, potentially reflecting investor perception of it as a more stable industrial play within its sector.

Strategic Advantages And Outlook

Key advantages include its decades of industry experience, a focus on the growing energy-efficient lighting segment, and a fortress-like balance sheet. The outlook is supported by secular trends towards LED adoption, though it remains subject to competitive pressures and economic cycles within the Chinese industrial and construction markets.

Sources

Company DescriptionFinancial 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