Zhejiang Tiantie Industry Co., Ltd. (300587.SZ) Bundle
Zhejiang Tiantie's latest figures present a study in contrasts that any investor should probe: revenue surged to CNY 2.136 billion in 2024, a 41.69% year-on-year jump after a 12.39% decline in 2023, yet profitability remains thin with net income attributable to shareholders of only CNY 15.2 million (up 102.33% year-on-year) and a net margin of ~0.71%; balance-sheet and cash concerns surface as total debt stood at CNY 1.78 billion against cash of CNY 219.5 million (current ratio 1.11, quick ratio 0.78) while operating cash flow was negative CNY 139.6 million and interest coverage was -2.12; valuation signals are mixed with market capitalization at CNY 9.32 billion (up 68.33% YoY), an eye-catching P/E of 1,411.71, EV/sales of 6.41 and EV/FCF of -20.20, set against weak returns (ROE -4.95%, ROA -1.60%, ROIC -2.04%) and concentration risks-60%+ of raw materials from a few suppliers and ~40% of revenue from the top three customers-while growth catalysts include new damping products, a strategic tie-up on solid‑state lithium metal anodes, planned lithium battery capacity expansion and projected net profits of CNY 79m/140m/213m for 2025-2027 (implied P/Es 80/45/30); read on for the full chapter-by-chapter financial dissection.
Zhejiang Tiantie Industry Co., Ltd. (300587.SZ) - Revenue Analysis
Zhejiang Tiantie posted total revenue of CNY 2.136 billion in 2024, representing a 41.69% increase year-over-year after a 12.39% decline in 2023. The company's top-line performance in 2024 was driven by strong growth in rail engineering rubber products, offset partially by continued weakness in lithium-ion products.- Total revenue (2024): CNY 2.136 billion (+41.69% YoY)
- Market capitalization (as of 2025-06-27): CNY 9.32 billion (+68.33% YoY)
- Operating revenue (FY ended 2024-12-31): CNY 1.168 billion
- Other revenue (2024): CNY 706.35 million
| Metric / Segment | 2023 (CNY) | 2024 (CNY) | YoY change |
|---|---|---|---|
| Total revenue | ~1,507,000,000 | 2,136,000,000 | +41.69% |
| Operating revenue | - | 1,168,000,000 | - |
| Other revenue | - | 706,350,000 | - |
| Rail engineering rubber products | ~300,600,000 | 465,000,000 | +54.69% |
| Lithium‑ion products | ~478,300,000 | 314,000,000 | -34.34% |
- Volatility: 2023 saw a 12.39% revenue contraction to roughly CNY 1.507 billion; 2024 reversed that with a sharp 41.69% rebound to CNY 2.136 billion.
- Segmentation shift: Rail engineering rubber products expanded materially, contributing CNY 465 million in 2024 (+54.69% YoY), indicating strong demand or share gains in that niche.
- Structural headwinds: Lithium‑ion products revenue declined 34.34% to CNY 314 million, illustrating either soft demand, pricing pressure, or capacity/market repositioning.
- Revenue composition: Operating revenue of CNY 1.168 billion plus other revenue of CNY 706.35 million indicate significant non‑operating or ancillary revenue streams contributing to the 2024 total.
- Market valuation: Market cap of CNY 9.32 billion (as of 2025‑06‑27) reflects investor re‑rating alongside the revenue recovery (+68.33% vs prior year market cap).
Zhejiang Tiantie Industry Co., Ltd. (300587.SZ) - Profitability Metrics
Key profitability figures for the fiscal year ended December 31, 2024, show a company with improving bottom-line headline growth but persistent margin and return weaknesses.
- Net income attributable to shareholders (2024): CNY 15.20 million (↑102.33% vs. prior year).
- Net profit margin (2024): ~0.71%, indicating low profitability relative to revenue.
- Operating income (2024): CNY 28.39 million.
- Return on equity (ROE): -4.95% (negative, indicating losses or equity erosion relative to earnings).
- Return on assets (ROA): -1.60% (asset utilization below break-even).
- Return on invested capital (ROIC): -2.04% (invested capital not generating positive returns).
| Metric | 2024 | Implied / Notes |
|---|---|---|
| Net income attributable | CNY 15.20 million | Increase of 102.33% from ~CNY 7.51 million (2023) |
| Net profit margin | ~0.71% | Implies estimated revenue ≈ CNY 2,141 million (15.20 / 0.0071) |
| Operating income | CNY 28.39 million | Operating margin ≈ 1.33% (28.39 / ≈2,140.85) |
| ROE | -4.95% | Negative shareholder returns |
| ROA | -1.60% | Underutilized asset base |
| ROIC | -2.04% | Capital investments not earning positive spread |
- Context: a doubling of net income from a low base (CNY ~7.51M → CNY 15.20M) improves headline growth but leaves margins and returns negative or near zero.
- Operational efficiency: operating income of CNY 28.39M versus low net margin suggests high non-operating costs, financing costs, taxes, or impairments reducing net earnings.
- Investor implications: negative ROE/ROA/ROIC point to continued capital allocation and profitability challenges despite year-over-year net-income improvement.
Further company profile and investor context: Exploring Zhejiang Tiantie Industry Co., Ltd. Investor Profile: Who's Buying and Why?
Zhejiang Tiantie Industry Co., Ltd. (300587.SZ) - Debt vs. Equity Structure
Key balance-sheet and leverage metrics through March 31, 2025 highlight a company carrying meaningful debt with limited cash buffers and negative operating coverage of interest.
- Total debt: CNY 1,780,000,000 (CNY 1.78 billion)
- Cash reserves: CNY 219,500,000 (CNY 219.5 million)
- Net debt (Debt - Cash): CNY 1,560,500,000 (CNY 1.5605 billion)
- Debt-to-equity ratio: 0.76 - moderate financial leverage
- Interest coverage ratio: -2.12 - operating income does not cover interest expense
| Metric | Value | Notes |
|---|---|---|
| Total Debt | CNY 1,780,000,000 | Company-reported, as of 2025-03-31 |
| Cash & Cash Equivalents | CNY 219,500,000 | Liquid reserves on hand |
| Net Debt | CNY 1,560,500,000 | Debt minus cash |
| Debt-to-Equity Ratio | 0.76 | Moderate leverage |
| Interest Coverage Ratio | -2.12 | Operating income insufficient to cover interest |
| EV / EBITDA | N/A | Not available - limits valuation/earnings comparison |
| EV / Sales | 6.41 | Market valuation per unit of sales |
| EV / Free Cash Flow | -20.20 | Negative FCF relative to enterprise value |
- Liquidity position is constrained: cash covers only ~12% of total debt (CNY 219.5m / CNY 1.78bn).
- Negative interest coverage signals operating losses or unusually high finance costs relative to operating profit.
- EV/Sales of 6.41 suggests the market assigns a relatively high revenue multiple despite weak cash flow metrics; EV/FCF being -20.20 underscores negative free cash flow.
For broader context on shareholder composition and market activity, see: Exploring Zhejiang Tiantie Industry Co., Ltd. Investor Profile: Who's Buying and Why?
Zhejiang Tiantie Industry Co., Ltd. (300587.SZ) - Liquidity and Solvency
Key liquidity and solvency indicators for Zhejiang Tiantie Industry Co., Ltd. point to strained short-term coverage and a leveraged capital structure, with operating cash outflows and negative cash-flow multiples highlighting financing and operational stress.
| Metric | Value | Units / Notes |
|---|---|---|
| Current Ratio | 1.11 | Short-term assets / short-term liabilities |
| Quick Ratio | 0.78 | Excludes inventory - tighter near-term liquidity |
| Operating Cash Flow | -139.6 | CNY million (negative indicates outflows > inflows) |
| Cash Position | 219.5 | CNY million (cash & equivalents) |
| Total Debt | 1,780.0 | CNY million (total interest-bearing debt) |
| Interest Coverage Ratio | -2.12 | EBIT / Interest (negative implies EBIT < 0) |
| Enterprise Value / Free Cash Flow | -20.20 | Negative FCF relative to EV |
- Short-term liquidity: Current ratio 1.11 suggests borderline ability to meet short-term obligations; quick ratio 0.78 signals reliance on inventory to bridge current liabilities.
- Cash flow pressure: Operating cash flow of -CNY 139.6 million indicates core operations are consuming cash rather than generating it.
- Leverage: Cash of CNY 219.5 million versus total debt of CNY 1.78 billion reflects a leveraged balance sheet and limited immediate liquidity cushion.
- Interest servicing stress: Interest coverage at -2.12 denotes operating income is insufficient to cover interest expenses, elevating default or refinancing risk.
- Valuation caution: EV/FCF of -20.20 arises from negative free cash flow, complicating valuation and signaling potential capital needs.
Investor-focused considerations and actions:
- Monitor quarterly OCF trends for signs of cash-flow recovery or further deterioration.
- Track debt maturity profile and upcoming interest obligations to assess refinancing/refund risk.
- Assess inventory composition and turnover - quick ratio < 1 implies inventory reliance; high obsolete inventory would worsen liquidity.
- Evaluate management's measures (cost cutting, asset sales, capital raises) to shore up liquidity and reduce leverage.
- Use linked company profile for broader context on strategy and ownership: Zhejiang Tiantie Industry Co., Ltd.: History, Ownership, Mission, How It Works & Makes Money
Zhejiang Tiantie Industry Co., Ltd. (300587.SZ) - Valuation Analysis
Key market and valuation metrics as of June 27, 2025, provide a snapshot of how the market prices Zhejiang Tiantie Industry Co., Ltd. (300587.SZ) relative to earnings, sales and cash flows.
| Metric | Value | Notes |
|---|---|---|
| Market Capitalization | CNY 9.32 billion | +68.33% year-over-year (as of 2025-06-27) |
| Price-to-Earnings (P/E) Ratio | 1,411.71 | Extremely high P/E - market price far outpaces reported earnings |
| Enterprise Value / Sales (EV/Sales) | 6.41 | Market assigns a premium multiple to revenue |
| Enterprise Value / EBITDA (EV/EBITDA) | N/A | Not available - limits valuation vs. operating profitability |
| Enterprise Value / Free Cash Flow (EV/FCF) | -20.20 | Negative free cash flow relative to EV - cautionary signal |
| Beta (3Y) | 0.73 | Lower historical volatility vs. the broader market |
- Strong market-cap growth (+68.33% YoY) suggests heightened investor interest or re-rating despite stretched earnings multiples.
- P/E of 1,411.71 indicates earnings are minimal or one-off; valuation is effectively driven by expectations rather than current profits.
- EV/Sales at 6.41 implies investors pay a high premium per unit of revenue-compare with peers to assess relative expensiveness.
- Negative EV/FCF (-20.20) signals free cash flow deficit versus enterprise value; potential liquidity or capital allocation concerns.
- Absence of EV/EBITDA reduces ability to benchmark operational cash-generating efficiency; seek adjusted or trailing EBITDA data.
- Beta 0.73 suggests the stock may provide lower systemic volatility, which can be attractive amid market turbulence.
For context on the company's strategic positioning and guiding principles, see: Mission Statement, Vision, & Core Values (2026) of Zhejiang Tiantie Industry Co., Ltd.
Zhejiang Tiantie Industry Co., Ltd. (300587.SZ) - Risk Factors
Zhejiang Tiantie Industry Co., Ltd. (300587.SZ) exhibits several financial and operational risk concentrations that investors should weigh carefully. Below are the primary risk exposures, supported by key metrics and the immediate implications for cash flow, solvency, and revenue stability.- Supplier concentration: over 60% of raw materials are sourced from a limited number of suppliers, creating material supply chain vulnerability and negotiating-power imbalance.
- Customer concentration: ~40% of revenue is generated by the top three customers, increasing counterparty risk if any major client reduces orders or delays payments.
- Operating profitability: operating margin is 8%, below the industry average (~12%), indicating relative operational inefficiency or cost structure pressures.
- Interest coverage and leverage: interest coverage ratio is -2.12, signifying operating income is insufficient to cover interest expenses (negative coverage).
- Cash flow strain: enterprise value-to-free cash flow (EV/FCF) is -20.20, reflecting negative free cash flow versus enterprise value and potential liquidity stress.
- Market volatility: beta of 0.73 suggests lower share-price volatility than the broader market, which moderates market-driven risk but does not mitigate fundamental operational risks.
| Metric | Value | Context / Benchmark |
|---|---|---|
| Supplier concentration | >60% | High dependence on few suppliers |
| Top-3 customers' revenue share | ~40% | Elevated customer concentration risk |
| Operating margin | 8% | Industry avg ~12% |
| Interest coverage ratio | -2.12 | Negative - unable to cover interest from operating income |
| EV / Free Cash Flow | -20.20 | Negative FCF relative to EV |
| Beta (30/60/120-day) | 0.73 | Lower volatility vs market |
Zhejiang Tiantie Industry Co., Ltd. (300587.SZ) - Growth Opportunities
Zhejiang Tiantie Industry Co., Ltd. is positioning itself to capture multiple growth vectors across damping systems, rail transit electrification, and the lithium battery value chain. Recent strategic moves and product development efforts target both near-term revenue uplift and mid-to-long-term technology-led expansion.- Product diversification: actively developing various new damping products to meet market and OEM specifications for rail, automotive, and industrial applications.
- Strategic partnerships: signed a strategic cooperation framework agreement with Shenzhen Xinjie Energy Technology Co., Ltd. to collaborate on solid-state lithium metal anode materials and new material research, strengthening advanced battery material capabilities.
- Lithium battery verticalization: focused on enhancing the lithium battery industry chain and product structure, with new production capacities expected to strengthen its strategic layout in the lithium battery sector.
- Industry demand tailwinds: positioned to benefit from long-term demand trends in rail transit (electrification and rolling stock upgrades) and from adoption of higher-performance batteries in relevant transport and industrial markets.
- Technology upside: anticipated gains from advancements in cutting-edge technologies, particularly solid-state batteries, which could materially improve energy density, safety, and margin profiles over time.
| Metric | 2025 (Forecast) | 2026 (Forecast) | 2027 (Forecast) |
|---|---|---|---|
| Projected Net Profit (CNY) | 79,000,000 | 140,000,000 | 213,000,000 |
| Implied P/E Ratio | 80 | 45 | 30 |
| Primary Growth Drivers | New damping product launches; increased lithium battery capacity; strategic solid-state anode collaboration | ||
- Revenue mix shift: as lithium battery and advanced materials revenues scale, gross margin mix should progressively improve if higher-value battery components take a larger share.
- Operational leverage: incremental production capacity in the battery segment can drive meaningful operating margin expansion once fixed costs are absorbed by higher volumes.
- Risk-to-reward profile: early-stage solid-state and lithium-metal anode technology exposure increases upside potential but also carries execution and commercialization risk; valuation implied by the 2025-2027 P/E path reflects a high-growth expectation that moderates over time.
Zhejiang Tiantie Industry Co., Ltd. (300587.SZ) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.