investorscraft@gmail.com

Intrinsic ValueZhiyang Innovation Technology Co., Ltd. (688191.SS)

Previous Close$36.20
Intrinsic Value
Upside potential
Previous Close
$36.20

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

Zhiyang Innovation Technology Co., Ltd. operates as a specialized manufacturer and service provider within China's critical power infrastructure sector. The company's core revenue model is built on the development, production, and implementation of sophisticated monitoring and management systems for transmission lines, DC power supplies, and substations, alongside offering comprehensive project integration services. It serves the essential industrials market, focusing on the reliability and operational efficiency of the national grid through its tailored solutions for distribution network operation and maintenance. Its market positioning is that of a technology-driven niche player, leveraging deep domain expertise in power equipment software and hardware to address the specific needs of utility providers and industrial clients, thereby securing a stable role in the country's energy ecosystem.

Revenue Profitability And Efficiency

The company reported revenue of CNY 970.7 million for the period. Profitability was demonstrated with a net income of CNY 51.3 million, translating to a net profit margin of approximately 5.3%. Operating cash flow was positive at CNY 73.2 million, indicating a reasonable conversion of earnings into cash from core business activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.34, reflecting the firm's earnings power on a per-share basis. Capital expenditures of CNY -30.3 million suggest a moderate level of investment in maintaining and potentially expanding its operational capabilities, which is typical for a hardware-focused technology firm in its growth phase.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position, evidenced by cash and equivalents of CNY 194.6 million. Total debt is minimal at CNY 4.9 million, resulting in a robust net cash position and indicating very low financial leverage and strong solvency.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.40 per share. This payout, against earnings of CNY 0.34 per share, suggests a dividend that may not be fully covered by current earnings, potentially indicating a strategic commitment or the use of retained earnings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.13 billion, the market assigns a significant premium to its current earnings, resulting in a high earnings multiple. A beta of 0.627 indicates the stock has historically been less volatile than the broader market, which may appeal to certain risk profiles.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on critical power infrastructure monitoring, a market with high barriers to entry. Its outlook is tied to continued investment in China's power grid modernization and reliability, positioning it to benefit from long-term national infrastructure priorities.

Sources

Company DescriptionProvided Financial 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