investorscraft@gmail.com

Intrinsic ValueZhejiang Goldensea Hi-Tech Co., Ltd (603311.SS)

Previous Close$16.23
Intrinsic Value
Upside potential
Previous Close
$16.23

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 Goldensea Hi-Tech Co., Ltd operates as a specialized manufacturer of environmental protection filter materials and air quality solutions, serving both industrial and consumer markets. The company's core revenue model is built on the production and sale of a diverse portfolio of filtration products, including specialized filter materials, air purifiers, fresh air systems, and components for automotive and rail transit air conditioning systems. Its operations span the broader industrials sector, specifically within the pollution and treatment controls industry, where it provides essential components for improving air quality and ventilation efficiency. The company has established a market position as a vertically integrated supplier, also manufacturing injection molded parts, fans, screens, and custom molds, which allows it to control quality and offer comprehensive solutions. Founded in 1992 and based in Shanghai, it leverages its long-standing operational history and technical expertise to serve customers in China and internationally, positioning itself as a reliable partner in the growing market for environmental technology and clean air products.

Revenue Profitability And Efficiency

The company reported revenue of CNY 788.5 million for the period, demonstrating its operational scale within the filtration market. Net income reached CNY 65.0 million, reflecting a net profit margin of approximately 8.2%, indicating reasonable profitability. Operating cash flow of CNY 76.7 million was robust and exceeded net income, suggesting healthy cash conversion from its core business activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.28, providing a clear measure of bottom-line performance for equity holders. The company generated positive operating cash flow, which sufficiently covered its capital expenditures of CNY 33.7 million, indicating it can fund its growth investments internally without excessive reliance on external financing.

Balance Sheet And Financial Health

The balance sheet appears solid, with a substantial cash and equivalents position of CNY 321.1 million providing a strong liquidity buffer. Total debt is reported at CNY 130.0 million, resulting in a conservative net cash position. This low leverage indicates a very strong financial health and significant capacity to withstand economic downturns or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend of CNY 0.12 per share. This payout, representing a portion of its earnings, signals a commitment to returning capital to investors while likely retaining sufficient funds to support future organic growth initiatives and maintain its market position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.60 billion, the market assigns a valuation that implies certain growth and profitability expectations. A beta of 0.38 suggests the stock has historically been less volatile than the broader market, which may appeal to certain investor profiles seeking lower-risk industrial exposure.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence, vertical integration, and diverse product portfolio catering to the essential environmental technology sector. Its strong balance sheet provides a foundation for resilience and potential strategic flexibility. The outlook is tied to long-term trends in air quality regulation and demand for filtration solutions across its key end markets.

Sources

Company Financial ReportsPublic 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