investorscraft@gmail.com

Intrinsic ValueZhejiang Zomax Transmission Co., Ltd. (603767.SS)

Previous Close$21.39
Intrinsic Value
Upside potential
Previous Close
$21.39

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 Zomax Transmission operates as a specialized automotive components manufacturer focused on transmission systems and precision gears for various vehicle segments. The company generates revenue through the research, development, production, and sale of automobile transmissions, new energy vehicle reducers, and an extensive range of gear products serving multiple transportation sectors. Operating within China's competitive auto parts industry, Zomax has established a niche position specializing in light vehicle applications including pickup trucks, SUVs, MPVs, and light buses. The company's market positioning leverages its technical expertise in transmission technology while catering to both traditional internal combustion engine vehicles and the growing new energy vehicle segment. Its product diversification across automotive, motorcycle, and agricultural machinery gears provides some resilience against market cyclicality while maintaining focus on precision manufacturing capabilities.

Revenue Profitability And Efficiency

The company reported revenue of CNY 907.7 million with net income of CNY 33.2 million, reflecting a net margin of approximately 3.7%. Operating cash flow of CNY 174.0 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 19.9 million suggest moderate investment in maintaining production capacity rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.11 demonstrates modest earnings power relative to the company's scale. The absence of debt and substantial cash position of CNY 438.4 million indicates conservative financial management and strong capital preservation. The company's capital efficiency appears constrained by the competitive nature of the auto parts sector and current market conditions.

Balance Sheet And Financial Health

Zomax maintains an exceptionally strong balance sheet with zero debt and cash equivalents of CNY 438.4 million, representing significant financial flexibility. This debt-free position provides substantial resilience against industry downturns and supports operational stability. The company's conservative financial structure positions it well for strategic opportunities or market challenges.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.20, which exceeds the diluted EPS, indicating a return of capital rather than income distribution. This suggests management's confidence in maintaining sufficient liquidity while returning excess cash to shareholders. Growth trends appear moderate given the capital expenditure levels and current market positioning.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.25 billion, the company trades at significant multiples relative to current earnings, reflecting market expectations for future growth or potential strategic developments. The low beta of 0.242 indicates relatively low volatility compared to the broader market, suggesting perceived stability despite the cyclical nature of the automotive sector.

Strategic Advantages And Outlook

Zomax's strategic advantages include its specialization in transmission systems, growing exposure to new energy vehicle components, and strong balance sheet flexibility. The outlook depends on automotive market recovery, particularly in China's light vehicle segment, and successful penetration into the evolving new energy vehicle supply chain. The company's technical expertise and financial conservatism provide a foundation for navigating industry transitions.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

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