investorscraft@gmail.com

Intrinsic ValueZhewen Pictures Group co.,ltd (601599.SS)

Previous Close$4.51
Intrinsic Value
Upside potential
Previous Close
$4.51

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

Zhewen Pictures Group operates as a specialized textile manufacturer in China's apparel sector, producing and distributing a comprehensive range of yarns and fabrics including worsted, semi-worsted, and woolen products. The company maintains a diversified portfolio under multiple brand names such as SINFONIA, ARMONIA, and REGAL, catering to both domestic and potentially international markets with formal suits, business attire, and shirt fabrics. Operating since 1993 and headquartered in Zhangjiagang, the company has established itself as a vertically integrated player with capabilities spanning yarn production through finished garment manufacturing. This integrated approach allows Zhewen to control quality across the supply chain while serving various segments of the textile industry. The company's market position reflects China's mature textile manufacturing sector, competing on quality, brand differentiation, and production efficiency in a highly fragmented industry.

Revenue Profitability And Efficiency

The company generated CNY 3.04 billion in revenue with net income of CNY 120.1 million, indicating a net margin of approximately 4%. Operating cash flow of CNY 324.6 million significantly exceeded net income, suggesting strong cash conversion efficiency. Capital expenditures of CNY 154.5 million represent ongoing investment in production capabilities and operational maintenance.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.10 reflects moderate earnings generation relative to the share base. The substantial operating cash flow relative to net income indicates healthy earnings quality and effective working capital management. The company demonstrates adequate capital allocation with investments supporting operational maintenance rather than aggressive expansion.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 1.23 billion in cash against total debt of CNY 419.8 million, indicating strong financial flexibility. The conservative debt level relative to cash reserves suggests minimal financial risk and capacity to withstand industry cyclicality. The company maintains a solid financial foundation for operational needs.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining earnings for operational needs and potential reinvestment. The capital expenditure level indicates focus on maintaining rather than expanding production capacity. Growth appears measured, prioritizing financial stability over aggressive expansion in the competitive textile market.

Valuation And Market Expectations

With a market capitalization of CNY 4.42 billion, the company trades at approximately 1.45 times revenue and 36.8 times earnings. The beta of 0.673 suggests lower volatility than the broader market, reflecting the defensive nature of the textile manufacturing sector. Valuation multiples indicate moderate market expectations for future performance.

Strategic Advantages And Outlook

The company benefits from vertical integration and established brand portfolio, providing some insulation from pure commodity pricing pressures. However, it operates in a highly competitive sector with margin pressures. The strong balance sheet provides strategic flexibility to navigate industry challenges and potentially pursue selective opportunities.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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