investorscraft@gmail.com

Intrinsic ValueZhejiang Baida Precision Manufacturing Corp. (603331.SS)

Previous Close$15.63
Intrinsic Value
Upside potential
Previous Close
$15.63

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 Baida Precision Manufacturing operates as a specialized manufacturer of precision components primarily serving the automotive and appliance industries. The company's core revenue model centers on producing high-precision cold extrusion parts, air-conditioning compressor components, refrigerator compressor parts, and automotive parts through advanced manufacturing processes. Operating within China's competitive industrial manufacturing sector, Baida leverages its technical expertise in metal forming and precision engineering to serve both domestic and international markets. The company has established a diversified customer base across approximately ten countries and regions, including Europe, the United States, and Southeast Asia, demonstrating its global reach despite being headquartered in Taizhou. This export-oriented approach provides revenue diversification while positioning the company as a reliable supplier in the global precision manufacturing supply chain. Baida's market position is characterized by its technical specialization in cold extrusion technology, which offers advantages in material strength and production efficiency compared to traditional machining methods.

Revenue Profitability And Efficiency

The company generated CNY 1.53 billion in revenue with net income of CNY 33 million, reflecting a net margin of approximately 2.2%. Operating cash flow of CNY 178.5 million indicates reasonable cash generation from core operations, though significant capital expenditures of CNY 489.8 million suggest ongoing investment in production capacity and technological upgrades to maintain competitive positioning in the precision manufacturing sector.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.16 demonstrates modest earnings power relative to the company's scale. The substantial capital expenditure program, which exceeds operating cash flow, indicates aggressive investment in production capabilities that may enhance future earnings potential. This investment strategy reflects management's focus on expanding manufacturing capacity and technological capabilities to capture market opportunities.

Balance Sheet And Financial Health

The balance sheet shows CNY 225 million in cash against total debt of CNY 828 million, indicating leveraged financial positioning. The debt level suggests strategic borrowing to fund expansion initiatives and capital investments. The company's financial structure appears geared toward growth, with manageable liquidity supported by ongoing operational cash generation.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.08 per share distribution, representing a 50% payout ratio based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment. Growth trends appear focused on capacity expansion and international market penetration, supported by the substantial capital investment program.

Valuation And Market Expectations

With a market capitalization of CNY 2.20 billion, the company trades at approximately 1.4 times revenue and 67 times earnings. The low beta of 0.29 suggests relative stability compared to broader market movements. This valuation reflects market expectations for improved profitability following current investment cycles and international expansion efforts.

Strategic Advantages And Outlook

The company's strategic advantages include specialized cold extrusion expertise, diversified geographic revenue streams, and established manufacturing capabilities. The outlook depends on successful integration of recent capital investments, maintaining cost competitiveness, and expanding international market presence. Execution on these initiatives will be critical for improving profitability metrics and shareholder returns.

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