investorscraft@gmail.com

Intrinsic ValueZhejiang Dafeng Industry Co., Ltd (603081.SS)

Previous Close$14.48
Intrinsic Value
Upside potential
Previous Close
$14.48

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 Dafeng Industry operates as a comprehensive solutions provider in the cultural and sports infrastructure sector, specializing in integrated systems for performance venues and public spaces. The company generates revenue through the design, installation, and integration of smart stage machinery, professional lighting, acoustic systems, and specialized seating for theaters, concert halls, stadiums, and broadcasting facilities. Its business model encompasses project-based contracting for cultural centers, sports arenas, and transportation interiors, serving both domestic Chinese and international markets. Dafeng maintains a specialized niche position within the industrial sector, leveraging its technical expertise in acoustics, stage technology, and venue construction to secure contracts for high-value cultural infrastructure projects. The company's diversified service offering across multiple technical disciplines provides competitive advantages in bidding for comprehensive venue development projects, positioning it as a integrated solutions provider rather than a component supplier.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.84 billion with net income of CNY 64.6 million, indicating a net margin of approximately 3.5%. Operating cash flow of CNY 105.3 million demonstrates reasonable cash generation from core operations, though capital expenditures of CNY 109.4 million suggest significant ongoing investment in business capabilities and project execution capacity.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.16 reflects moderate earnings power relative to the company's market capitalization. The capital expenditure intensity relative to operating cash flow indicates a capital-intensive business model typical of project-based industrial services, requiring continuous investment in equipment and technology to maintain competitive positioning.

Balance Sheet And Financial Health

The balance sheet shows cash reserves of CNY 743 million against total debt of CNY 1.86 billion, indicating leveraged financial positioning. The debt level suggests significant borrowing to fund project working capital and expansion initiatives, which is common in construction and integration service businesses requiring substantial upfront investment.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.13 per share distribution, representing a payout ratio of approximately 81% based on current EPS. This high payout ratio may indicate management's confidence in stable cash flows or a commitment to shareholder returns despite moderate earnings levels.

Valuation And Market Expectations

With a market capitalization of CNY 5.5 billion and revenue of CNY 1.84 billion, the company trades at approximately 3.0 times revenue. The beta of 0.62 suggests lower volatility than the broader market, possibly reflecting the company's niche market positioning and project-based revenue streams.

Strategic Advantages And Outlook

Dafeng's integrated solutions approach and technical expertise in cultural venue infrastructure provide competitive advantages in China's growing cultural and sports construction market. The company's diversification across multiple technical disciplines and project types helps mitigate sector-specific risks while positioning it to benefit from continued investment in cultural infrastructure development.

Sources

Company descriptionFinancial metrics providedPublic market 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