investorscraft@gmail.com

Intrinsic ValueZhejiang Chenfeng Technology Co., Ltd. (603685.SS)

Previous Close$21.40
Intrinsic Value
Upside potential
Previous Close
$21.40

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 Chenfeng Technology operates as a specialized manufacturer in the electrical equipment sector, focusing on lighting components and finished products. The company generates revenue through the production and sale of LED bulb light radiators, lamp holders, fittings, PC covers, downlights, spotlights, and aluminum substrates. Its business model combines manufacturing expertise with both domestic Chinese market penetration and international export channels, serving customers across multiple geographic regions including Germany, France, the United States, and India. This diversified market approach helps mitigate regional economic fluctuations while leveraging China's manufacturing infrastructure for cost-competitive production. The company operates within the highly competitive lighting components industry, where technological innovation and manufacturing efficiency are critical differentiators. Chenfeng's market position appears to be that of a specialized component supplier rather than a consumer-facing brand, focusing on B2B relationships with lighting manufacturers and distributors. This positioning allows the company to benefit from the global transition to energy-efficient LED lighting while maintaining relatively stable demand through industrial and commercial channels rather than volatile consumer markets.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.27 billion with net income of CNY 11.1 million, indicating thin profit margins in a competitive manufacturing environment. Operating cash flow of CNY 202.2 million significantly exceeded net income, suggesting healthy cash conversion despite margin pressures. Capital expenditures of CNY -304.9 million indicate substantial investment in production capacity and equipment modernization.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.07 reflects modest earnings power relative to the company's revenue base. The significant gap between operating cash flow and net income suggests non-cash charges affecting profitability. The substantial capital expenditure program indicates ongoing investment in production capabilities, which may enhance future efficiency and competitive positioning in the lighting components market.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 184.7 million against total debt of CNY 1.67 billion, indicating leveraged financial structure. The debt level appears substantial relative to the company's market capitalization of approximately CNY 3.07 billion. This leverage profile suggests aggressive financing of operations and expansion, which may require careful management of cash flows and interest coverage.

Growth Trends And Dividend Policy

The company maintains a dividend policy with a payout of CNY 0.022 per share, representing a modest return to shareholders. The significant capital expenditure program suggests management is prioritizing growth investments over immediate shareholder returns. The international export focus indicates growth strategy through geographic diversification beyond the domestic Chinese market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.07 billion and a beta of 0.243, the market appears to price the company as a relatively stable industrial manufacturer with limited volatility. The valuation reflects expectations for steady performance in the lighting components sector rather than rapid growth, consistent with the company's established market position and moderate profitability.

Strategic Advantages And Outlook

The company benefits from established manufacturing expertise in lighting components and diversified international customer base. Its focus on LED technology aligns with global energy efficiency trends. Challenges include managing substantial debt levels while investing in capacity expansion. The outlook depends on maintaining competitive manufacturing costs and capturing growth in international markets while navigating industry competition.

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