investorscraft@gmail.com

Intrinsic ValueZheJiang KangLongDa Special Protection Technology Co., Ltd (603665.SS)

Previous Close$36.73
Intrinsic Value
Upside potential
Previous Close
$36.73

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 KangLongDa Special Protection Technology operates as a specialized manufacturer of industrial safety equipment, focusing on high-performance protective gloves and comprehensive labor protection solutions. The company serves demanding industrial sectors including construction, power generation, electronics, automotive, machinery manufacturing, metallurgy, petrochemical, and mining industries with technically advanced products. Its core revenue model involves designing, developing, and producing functional protective gear that meets specific safety standards for international markets, particularly Europe, the United States, and Japan, where workplace safety regulations drive demand for certified protection equipment. The company maintains a niche market position by offering specialized products like cut-resistant, impact-resistant, chemical-resistant, and temperature-resistant gloves that require specific technical expertise and manufacturing capabilities. This specialization creates barriers to entry and allows the company to compete on technical performance rather than price alone in the global industrial safety market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.52 billion but experienced significant challenges with a net loss of CNY 485.5 million and negative diluted EPS of CNY -3.01. Operating cash flow remained positive at CNY 163.3 million, indicating some operational cash generation despite profitability issues. Capital expenditures of CNY 117.4 million suggest ongoing investment in production capabilities despite current financial headwinds.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The negative EPS reflects operational challenges in converting revenue to profitability. Operating cash flow generation, while positive, indicates some underlying operational efficiency, but the significant loss suggests margin compression or exceptional costs affecting bottom-line performance in the current period.

Balance Sheet And Financial Health

The balance sheet shows CNY 214.4 million in cash against total debt of CNY 1.12 billion, indicating leveraged financial positioning. The debt-to-equity structure suggests reliance on borrowing, while the cash position provides some liquidity buffer. The negative net income position may constrain financial flexibility and require careful capital management going forward.

Growth Trends And Dividend Policy

No dividend distribution occurred during the period, consistent with the loss-making position. The company appears to be conserving cash for operational needs rather than returning capital to shareholders. Growth trends are challenging given the current profitability situation, though international market exposure provides potential recovery opportunities as global industrial demand evolves.

Valuation And Market Expectations

With a market capitalization of CNY 4.2 billion, the market appears to be pricing in recovery potential beyond current financial difficulties. The negative beta of -0.279 suggests the stock moves counter to broader market trends, possibly reflecting its specialized niche and distinct risk profile. Valuation metrics must be interpreted cautiously given the loss-making status.

Strategic Advantages And Outlook

The company's specialization in technical protective equipment provides competitive advantages in regulated industrial markets. International presence across Europe, US, and Japan diversifies geographic risk. The outlook depends on margin recovery, cost management, and sustained demand for specialized safety products in core industrial sectors where technical specifications drive purchasing decisions.

Sources

Company financial reportsStock exchange disclosuresCompany description 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