investorscraft@gmail.com

Intrinsic ValueZhejiang Natural Outdoor Goods Inc. (605080.SS)

Previous Close$26.04
Intrinsic Value
Upside potential
Previous Close
$26.04

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 Natural Outdoor Goods Inc. operates as a specialized manufacturer and supplier in China's outdoor recreation sector, focusing on inflatable products and outdoor gear. The company generates revenue through the design, production, and distribution of automatic inflatable mattresses, beds, waterproof bags, and complementary accessories like pillows and seat cushions. Its product portfolio also includes TPU composite fabrics, indicating vertical integration in material production for enhanced quality control and cost efficiency. Operating since 1992, the company has established itself as a domestic player in the consumer cyclical segment, catering to the growing demand for outdoor leisure products in the Chinese market. The company's market position leverages its long-standing manufacturing expertise and comprehensive product range targeting camping, hiking, and general outdoor enthusiasts. This focus on practical, durable outdoor equipment positions it to benefit from increasing consumer interest in outdoor activities and domestic tourism within China.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.00 billion with net income of CNY 185.1 million, reflecting an 18.5% net margin. Operating cash flow of CNY 156.8 million demonstrates solid cash generation from core operations, though significant capital expenditures of CNY 215.8 million indicate substantial investment in capacity or operational improvements.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.32 reflects strong earnings power relative to the company's scale. The substantial capital expenditure program, which exceeded operating cash flow, suggests aggressive investment in production capabilities or expansion initiatives that may enhance future earnings capacity and operational efficiency.

Balance Sheet And Financial Health

The company maintains exceptional financial health with minimal total debt of CNY 0.7 million against cash and equivalents of CNY 181.0 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and low risk profile for future operations and potential expansion.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, paying a dividend of CNY 0.197 per share while simultaneously pursuing substantial capital investment. This combination suggests management's confidence in both current cash generation and future growth prospects within the outdoor goods market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.22 billion, the company trades at a P/E ratio of approximately 6.6 based on current earnings. The beta of 0.69 indicates lower volatility than the broader market, reflecting the defensive characteristics of its niche outdoor products business.

Strategic Advantages And Outlook

The company's long-established presence since 1992 provides manufacturing expertise and brand recognition in China's outdoor products market. Its vertical integration through TPU fabric production and diverse product range positions it well to capitalize on growing domestic outdoor recreation trends, supported by a strong balance sheet for strategic initiatives.

Sources

Company financial statementsMarket 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