investorscraft@gmail.com

Intrinsic ValueZhonglu.Co.,Ltd (600818.SS)

Previous Close$9.88
Intrinsic Value
Upside potential
Previous Close
$9.88

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

Zhonglu Co., Ltd. operates as a specialized manufacturer and distributor in China's competitive bicycle and personal mobility sector. The company generates revenue through manufacturing and selling bicycles, electric bicycles, wheelchairs, and bowling equipment under its established Forever brand, while also operating public bicycle rental service systems. As a legacy player founded in 1940, Zhonglu maintains a niche position in the consumer cyclical industry, serving both domestic Chinese markets and export customers. The company's diversified product portfolio across personal transportation and leisure equipment provides some insulation against market cyclicality, though it faces intense competition from both traditional manufacturers and new electric mobility entrants. Zhonglu's long-standing brand recognition and manufacturing expertise represent key assets, though the company must navigate evolving consumer preferences and regulatory changes affecting the electric bicycle market.

Revenue Profitability And Efficiency

The company reported revenue of approximately 976 million CNY for the period but experienced operational challenges with a net loss of 19.8 million CNY. Negative operating cash flow of 28.1 million CNY and negative EPS of -0.06 CNY indicate significant efficiency pressures in converting sales to profitability. These metrics suggest the company is struggling with either competitive pricing pressures, rising costs, or both in its core markets.

Earnings Power And Capital Efficiency

Zhonglu's negative earnings power reflects fundamental challenges in its business model, with diluted EPS of -0.06 CNY indicating weak returns on invested capital. The negative operating cash flow of 28.1 million CNY, even after accounting for modest capital expenditures of 9 million CNY, suggests the company is consuming rather than generating cash from operations, raising concerns about sustainable capital efficiency.

Balance Sheet And Financial Health

The company maintains a relatively strong liquidity position with 229.6 million CNY in cash against total debt of 33.5 million CNY, providing a comfortable debt-to-cash ratio. This conservative balance sheet structure offers some financial flexibility despite operational losses, though sustained negative cash flow could gradually erode this liquidity buffer over time if not addressed.

Growth Trends And Dividend Policy

Despite reporting negative earnings, the company maintained a dividend payment of 0.01 CNY per share, indicating a commitment to shareholder returns that may not be sustainable given current profitability challenges. The contrast between negative net income and continued dividend payments suggests management confidence in future recovery or potential strategic restructuring to improve performance.

Valuation And Market Expectations

With a market capitalization of approximately 2.88 billion CNY and negative earnings, the market appears to be valuing the company based on its asset base, brand value, or potential turnaround prospects rather than current earnings power. The exceptionally low beta of 0.063 suggests the stock exhibits minimal correlation with broader market movements, trading more on company-specific factors.

Strategic Advantages And Outlook

The company's long-established Forever brand and manufacturing expertise provide foundational strengths, though operational execution remains challenging. Success will depend on effectively leveraging its brand heritage while adapting to electric mobility trends and improving cost management. The outlook remains cautious until the company demonstrates sustainable profitability and positive cash flow generation from its core operations.

Sources

Company financial reportsStock exchange disclosuresCompany description data

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