investorscraft@gmail.com

Intrinsic ValueJiangsu Zhongtian Technology Co., Ltd. (600522.SS)

Previous Close$22.34
Intrinsic Value
Upside potential
Previous Close
$22.34

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

Jiangsu Zhongtian Technology is a prominent Chinese industrial conglomerate specializing in the comprehensive design, manufacturing, and installation of advanced cable systems and electrical equipment. Its core revenue model is built on selling a diversified portfolio of products, including power transmission cables, optical fiber cables, submarine cables, and renewable energy components like lithium-ion batteries and solar backsheets, alongside providing critical engineering, procurement, and construction (EPC) services. The company operates within the global electrical equipment and parts sector, serving essential infrastructure industries such as telecommunications, power utilities, renewable energy, and oil and gas. Its market position is strengthened by deep vertical integration, extensive research and development capabilities, and a broad product suite that addresses the entire value chain from raw materials to finished system installation, making it a key domestic supplier supporting China's infrastructure and energy transition initiatives.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 48.1 billion for the period, demonstrating its significant scale within the industrial sector. Profitability was solid, with net income reaching CNY 2.8 billion, translating to a net profit margin of approximately 5.9%. Strong operating cash flow of CNY 4.1 billion indicates healthy conversion of earnings into cash, supporting operational flexibility and investment capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.83, reflecting the firm's earnings power. The company generated substantial operating cash flow, which comfortably covered capital expenditures of CNY 1.7 billion. This indicates efficient capital deployment towards maintaining and expanding its production capabilities while retaining significant internal cash generation.

Balance Sheet And Financial Health

The balance sheet exhibits considerable strength, with a large cash and equivalents position of CNY 17.0 billion providing a strong liquidity buffer. Total debt of CNY 4.3 billion is modest relative to its cash holdings and equity, suggesting a conservative financial structure with low leverage and ample capacity to fund future growth or weather economic downturns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.30. This payout, combined with its investments in capex, reflects a balanced approach between returning capital to owners and funding organic growth initiatives, particularly in alignment with global renewable energy and infrastructure trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 53.3 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A negative beta of -0.375 suggests its stock performance has historically exhibited a low correlation, or even an inverse relationship, with broader market movements, which may appeal to certain investors seeking diversification.

Strategic Advantages And Outlook

Key strategic advantages include its vertical integration, extensive product portfolio, and entrenched position in critical Chinese infrastructure projects. The outlook is supported by global demand for power transmission, telecommunications upgrades, and the energy transition, positioning the company to benefit from long-term secular growth trends in its core end markets.

Sources

Company DescriptionPublic Financial 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