investorscraft@gmail.com

Intrinsic ValueZhejiang Tederic Machinery Co., Ltd. (603289.SS)

Previous Close$11.09
Intrinsic Value
Upside potential
Previous Close
$11.09

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 Tederic Machinery operates as a specialized manufacturer of injection molding machines (IMM), serving a diverse global industrial clientele. Its core revenue is generated from the sale of various IMM types, including toggle, two-platen, full electric, and multi-component production lines, alongside related components and services. The company strategically positions its technology across high-growth end markets such as automotive parts, advanced packaging, communication electronics, medical devices, and home appliances, leveraging its integrated manufacturing capabilities. This focused approach allows Tederic to address complex precision manufacturing demands, securing a niche within the competitive industrial machinery sector by providing essential equipment for mass production and specialized applications. Its headquarters in Hangzhou, a major Chinese industrial hub, supports its operational and supply chain efficiencies, enhancing its value proposition to both domestic and international customers seeking reliable, automated manufacturing solutions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.15 billion with a net income of CNY 82.2 million, indicating a net margin of approximately 7.2%. Operating cash flow was robust at CNY 180.6 million, significantly exceeding net income and reflecting strong cash conversion from its core manufacturing operations, though capital expenditures of CNY -122.4 million indicate ongoing investment in productive capacity.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.28, derived from its net profit. The substantial operating cash flow of CNY 180.6 million, which funded capital investments, demonstrates solid earnings quality and an ability to self-finance growth initiatives, pointing to efficient capital deployment within its industrial machinery niche.

Balance Sheet And Financial Health

Financial health is supported by a strong liquidity position, with cash and equivalents of CNY 826.1 million against total debt of CNY 780.9 million. This results in a net cash position, providing significant financial flexibility and a low-risk profile to navigate economic cycles or invest in strategic opportunities.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.15. This payout, representing a portion of earnings, signals a commitment to returning capital while likely retaining sufficient funds to support its growth trajectory and operational investments in a capital-intensive industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.10 billion, the market values the company at roughly 2.7 times its revenue. A beta of 0.947 suggests its stock price volatility is closely aligned with the broader market, indicating perceptions of average systematic risk for its sector.

Strategic Advantages And Outlook

Tederic's strategic advantage lies in its specialized product portfolio catering to essential manufacturing processes across resilient end markets. Its strong balance sheet and cash generation provide a solid foundation to pursue technological advancements and market expansion, positioning it to capitalize on global industrial automation trends.

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