investorscraft@gmail.com

Intrinsic ValueZMJ Group Company Limited (601717.SS)

Previous Close$24.72
Intrinsic Value
Upside potential
Previous Close
$24.72

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

ZMJ Group operates as a specialized industrial equipment manufacturer with dual revenue streams from coal mining machinery and automotive components, serving China's critical energy and transportation sectors. The company leverages its established manufacturing capabilities to produce comprehensive coal mining and excavating equipment essential for resource extraction, while simultaneously supplying auto parts to the consumer cyclical market. This diversified approach mitigates sector-specific volatility while maintaining focus on industrial manufacturing excellence. With headquarters in Zhengzhou and operations dating back to 1958, ZMJ has developed deep industry expertise and long-standing customer relationships. The company occupies a strategic position within China's industrial supply chain, supporting both traditional energy infrastructure and automotive production through its specialized engineering and manufacturing capabilities.

Revenue Profitability And Efficiency

ZMJ generated CNY 37.05 billion in revenue with net income of CNY 3.93 billion, reflecting a healthy net margin of approximately 10.6%. The company demonstrated solid operational efficiency with operating cash flow of CNY 3.94 billion, significantly exceeding capital expenditures of CNY 1.97 billion, indicating strong cash generation from core operations relative to investment requirements.

Earnings Power And Capital Efficiency

The company delivered robust earnings power with diluted EPS of CNY 2.21, supported by efficient capital deployment. Operating cash flow coverage of capital expenditures at approximately 2.0x demonstrates prudent capital allocation and the ability to fund investments internally while maintaining financial flexibility for strategic initiatives.

Balance Sheet And Financial Health

ZMJ maintains a conservative financial structure with cash and equivalents of CNY 4.02 billion against total debt of CNY 5.09 billion, indicating moderate leverage. The company's liquidity position appears adequate, with cash resources providing operational flexibility and supporting ongoing business requirements in both mining equipment and auto parts segments.

Growth Trends And Dividend Policy

The company demonstrates shareholder returns through a dividend per share of CNY 1.12, representing a payout ratio of approximately 50% based on reported EPS. This balanced approach supports income-oriented investors while retaining sufficient earnings for reinvestment in business development and technological advancement across both operating segments.

Valuation And Market Expectations

With a market capitalization of CNY 39.47 billion, the company trades at a P/E multiple of approximately 10x based on current earnings. The beta of 0.565 suggests lower volatility relative to the broader market, reflecting the industrial nature of its business and stable demand patterns in its core markets.

Strategic Advantages And Outlook

ZMJ benefits from its long-established presence in industrial manufacturing and diversified exposure to both energy infrastructure and automotive sectors. The company's expertise in coal mining equipment positions it to benefit from China's ongoing energy requirements, while its auto parts segment provides exposure to consumer cyclical demand, creating a balanced operational profile.

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