investorscraft@gmail.com

Intrinsic ValueZhejiang MustangBattery Co.,Ltd (605378.SS)

Previous Close$21.50
Intrinsic Value
Upside potential
Previous Close
$21.50

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 Mustang Battery Co., Ltd. operates as a specialized manufacturer within the global battery industry, focusing on the research, development, production, and sale of primary and rechargeable dry batteries. Its core revenue model is driven by B2B and B2C sales of its diverse product portfolio, which includes zinc-carbon, alkaline manganese, nickel-metal hydride, and lithium batteries marketed under its proprietary Mustang, MUSTANG, and RAYMAX brands. The company has established a significant presence in the competitive electrical equipment sector by leveraging its integrated manufacturing capabilities and brand recognition to serve both domestic Chinese and international markets, including the European Union, North America, and Southeast Asia. This strategic export focus diversifies its revenue streams and mitigates regional market risks, positioning it as a notable player in the volume-driven consumer battery segment. Its market position is characterized by its long-standing operational history since 1996, which has allowed it to build a stable customer base and manufacturing expertise, though it operates in a highly competitive landscape dominated by larger multinational corporations.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.30 billion. It demonstrated solid profitability with a net income of CNY 152.8 million, translating to a healthy net margin. Operating cash flow was positive at CNY 80.7 million, though it was significantly lower than net income, indicating potential working capital investments or timing differences in its cash cycle.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its diluted EPS of CNY 0.93. Capital expenditure was substantial at CNY -113.2 million, suggesting active investment in maintaining or expanding production capacity. This high level of investment relative to operating cash flow indicates a capital-intensive business model focused on future growth.

Balance Sheet And Financial Health

The balance sheet appears robust with a strong liquidity position, holding cash and equivalents of CNY 212.3 million. Financial health is further underscored by a minimal total debt of just CNY 75 thousand, resulting in a negligible debt-to-equity ratio and signifying a very conservative, virtually debt-free capital structure.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.5. This payout represents a substantial portion of its earnings, indicating a shareholder-friendly policy. The significant capital expenditures suggest a strategic focus on funding future growth initiatives alongside its dividend distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.74 billion, the market assigns a significant premium to the company's current earnings. The beta of 1.163 indicates that the stock's price has historically been more volatile than the broader market, reflecting higher perceived risk or growth expectations from investors.

Strategic Advantages And Outlook

The company's key strategic advantages include its established brand portfolio, vertically integrated manufacturing, and diversified geographic sales footprint. Its outlook is supported by its strong balance sheet and ongoing investments in production capacity, positioning it to capitalize on global demand for consumer batteries, though it remains exposed to intense competition and raw material price volatility.

Sources

Company DescriptionFinancial Data Provided

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