investorscraft@gmail.com

Intrinsic ValueZhejiang Hangmin Co.,Ltd (600987.SS)

Previous Close$7.63
Intrinsic Value
Upside potential
Previous Close
$7.63

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 Hangmin Co., Ltd. operates as a vertically integrated textile manufacturer specializing in printing and dyeing activities within China's consumer cyclical sector. Its core revenue model is derived from producing and selling a diverse portfolio of fabrics, including corduroy, cotton, stretch cotton, shirting, and linen, alongside non-woven and printed fabrics. The company enhances its operational scope through ancillary thermoelectric, logistics, and sewage treatment services, creating a more resilient and self-sufficient industrial ecosystem. Its market position is bolstered by a significant export footprint, with products distributed to key international regions including Southeast Asia, the Middle East, North America, and the European Union, indicating a competitive presence in global textile supply chains. Founded in 1998 and based in the industrial hub of Hangzhou, the company leverages its long-standing expertise and integrated operations to serve both domestic and international apparel markets, positioning itself as a established player in a competitive and fragmented industry.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 11.47 billion for the period. Profitability was solid, with net income reaching CNY 719.7 million, translating to a net margin of approximately 6.3%. Strong operating cash flow of CNY 1.28 billion significantly exceeded capital expenditures, indicating healthy cash generation from core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.69, reflecting the firm's earnings power. Capital efficiency appears strong, as evidenced by operating cash flow that is more than seven times the level of capital expenditures (CNY -178.9 million), suggesting prudent investment and high returns on invested capital.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash position of CNY 3.39 billion and minimal total debt of just CNY 40.6 million. This results in a significant net cash position, indicating very low financial leverage and ample liquidity to navigate market cycles.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.30 per share. This payout, against earnings of CNY 0.69 per share, represents a payout ratio of approximately 43%, balancing income return to shareholders with retained earnings for future growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.46 billion, the stock trades at a price-to-earnings ratio of roughly 10.4x based on trailing earnings. A beta of 0.23 suggests the market perceives the stock as significantly less volatile than the broader market.

Strategic Advantages And Outlook

Key strategic advantages include vertical integration, a diverse product portfolio, and a strong international export network. Its fortress balance sheet provides a significant buffer against industry downturns and opportunities for strategic investments or market share gains.

Sources

Company Annual ReportShanghai Stock Exchange Filings

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