investorscraft@gmail.com

Intrinsic ValueZK International Group Co., Ltd. (ZKIN)

Previous Close$1.66
Intrinsic Value
Upside potential
Previous Close
$1.66

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

ZK International Group Co., Ltd. operates as a specialized manufacturer and supplier of high-performance stainless steel and carbon steel pipe products, primarily serving China's water infrastructure and gas sectors. The company focuses on producing precision-engineered piping systems that meet stringent quality standards, catering to municipal water supply, oil and gas transmission, and industrial applications. Its product portfolio includes pipes, fittings, valves, and other components designed for durability and corrosion resistance, positioning it as a niche player in China's construction and infrastructure development ecosystem. The firm leverages its vertically integrated manufacturing capabilities to maintain cost efficiency while competing against larger domestic and international peers. ZK International targets both government-backed infrastructure projects and private sector clients, though its market share remains modest relative to industry leaders. The company's growth is tied to China's urbanization trends and ongoing investments in water conservation and energy distribution networks.

Revenue Profitability And Efficiency

ZK International reported $108.2 million in revenue for the period, reflecting its operational scale in China's steel piping market. However, the company recorded a net loss of $2.78 million, with diluted EPS of -$0.57, indicating profitability challenges amid competitive pressures and potential margin compression. Negative operating cash flow of $6.88 million and capital expenditures of $0.6 million suggest strained liquidity management relative to its earnings performance.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow generation highlight constraints in converting revenue into sustainable profits. With modest capital expenditures, ZK International appears to be maintaining rather than expanding production capacity, which may limit near-term earnings potential. The absence of meaningful operating leverage suggests inefficiencies in scaling its niche manufacturing operations profitably.

Balance Sheet And Financial Health

ZK International holds $4.01 million in cash against $17.12 million in total debt, indicating a leveraged position with limited liquidity buffers. The debt-to-equity structure warrants monitoring given the company's negative cash flows and profitability. Working capital management appears challenging, as evidenced by the cash burn during the period.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and focus on preserving capital. Growth prospects are tied to China's infrastructure spending cycles, though recent financial performance shows limited traction in translating sector demand into bottom-line improvements. The lack of positive operating cash flow raises questions about self-funded expansion capabilities.

Valuation And Market Expectations

The company's valuation likely reflects its subscale position in a competitive industry and inconsistent profitability. Market expectations appear muted given the absence of earnings power and leveraged balance sheet. Trading multiples may incorporate skepticism about ZK International's ability to improve returns on capital in the near term.

Strategic Advantages And Outlook

ZK International's specialization in steel piping for critical infrastructure provides some differentiation, but execution challenges persist. The outlook remains cautious due to margin pressures, high debt levels, and dependence on China's infrastructure investment cycles. Success hinges on operational improvements, debt management, and capturing higher-value projects in its niche markets.

Sources

Company filings, SEC Form 20-F

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