investorscraft@gmail.com

Intrinsic ValueZhejiang Cfmoto Power Co.,Ltd (603129.SS)

Previous Close$251.88
Intrinsic Value
Upside potential
Previous Close
$251.88

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

Zhejiang Cfmoto Power Co., Ltd. operates as a prominent manufacturer in the global powersports industry, specializing in the development, production, and worldwide distribution of motorcycles, all-terrain vehicles (ATVs), and side-by-side utility vehicles. The company's core revenue model is driven by the sale of these recreational vehicles, complemented by a strategic aftermarket business that includes powersports engines, gears, parts, apparel, and accessories, creating a diversified income stream. Operating within the consumer cyclical sector, Cfmoto has established a strong market position by leveraging its vertically integrated manufacturing capabilities and extensive distribution network to serve both domestic Chinese and international markets, effectively competing with established global brands through a combination of competitive pricing, technological innovation, and robust product development.

Revenue Profitability And Efficiency

The company generated robust revenue of CNY 15.04 billion with net income of CNY 1.47 billion, demonstrating solid profitability. Strong operating cash flow of CNY 2.97 billion significantly exceeded capital expenditures of CNY 502 million, indicating efficient cash generation from core operations and prudent investment discipline in maintaining production capacity.

Earnings Power And Capital Efficiency

Cfmoto exhibits strong earnings power with diluted EPS of CNY 9.67, reflecting effective capital allocation. The substantial operating cash flow generation relative to modest capital expenditure requirements demonstrates high capital efficiency and the ability to fund growth initiatives internally while maintaining financial flexibility.

Balance Sheet And Financial Health

The company maintains an exceptionally strong financial position with CNY 7.15 billion in cash and equivalents against minimal total debt of CNY 161.7 million. This conservative capital structure provides significant liquidity and financial stability, positioning the company to weather economic cycles and pursue strategic opportunities without leverage constraints.

Growth Trends And Dividend Policy

Cfmoto demonstrates a balanced approach to capital allocation, supporting growth through retained earnings while returning value to shareholders through a dividend of CNY 3.85 per share. The company's strong cash generation and minimal debt provide flexibility to simultaneously fund expansion initiatives and maintain shareholder returns.

Valuation And Market Expectations

With a market capitalization of CNY 42.2 billion and a beta of 0.77, the market values Cfmoto as a established player with moderate volatility relative to the broader market. The valuation reflects expectations for continued growth in the global powersports market and the company's ability to maintain its competitive position.

Strategic Advantages And Outlook

The company benefits from vertical integration, global distribution reach, and three decades of manufacturing expertise. Its strong balance sheet and cash generation provide strategic flexibility to invest in product innovation and market expansion, positioning it well for sustained growth in the evolving recreational vehicle market.

Sources

Company financial reportsStock exchange disclosures

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