investorscraft@gmail.com

Intrinsic ValueShenzhen Kaifa Technology Co., Ltd. (000021.SZ)

Previous Close$32.49
Intrinsic Value
Upside potential
Previous Close
$32.49

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

Shenzhen Kaifa Technology operates as a comprehensive electronics manufacturing services (EMS) provider with a diversified portfolio spanning multiple technology sectors. The company generates revenue through contract manufacturing, research and development services, and production solutions for original equipment manufacturers worldwide. Its core offerings include manufacturing computers, storage devices, communication products, consumer electronics, semiconductors, medical equipment, and automotive electronics, positioning it as a vertically integrated solutions partner rather than just a basic assembler. Kaifa Technology maintains a strategic market position by serving high-growth segments including industrial automation, utility metering systems, and Internet of Things applications, which provides revenue diversification beyond traditional consumer electronics. The company leverages its 1985 founding heritage and Shenzhen base to offer competitive advantages in China's manufacturing ecosystem while competing in the global EMS landscape against larger international players. This diversified approach across multiple technology verticals helps mitigate cyclicality risks inherent in individual electronics sectors.

Revenue Profitability And Efficiency

The company reported CNY 14.8 billion in revenue with net income of CNY 930 million, translating to a net margin of approximately 6.3%. Operating cash flow generation was robust at CNY 2.4 billion, significantly exceeding net income and indicating strong cash conversion efficiency. Capital expenditures of CNY 1.4 billion reflect ongoing investments in production capacity and technological capabilities to support future growth initiatives across its diversified manufacturing segments.

Earnings Power And Capital Efficiency

Kaifa Technology demonstrated solid earnings power with diluted EPS of CNY 0.60, supported by efficient operations across its manufacturing portfolio. The substantial operating cash flow relative to net income suggests effective working capital management and high-quality earnings. The company's capital allocation strategy balances reinvestment in the business through significant capex while maintaining financial flexibility for strategic opportunities in evolving technology manufacturing sectors.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with CNY 7.3 billion in cash and equivalents, providing substantial financial flexibility. Total debt of CNY 7.1 billion results in a conservative net cash position, indicating prudent financial management. This balanced capital structure supports the company's operational requirements while maintaining capacity for strategic investments and weathering industry cyclicality inherent in the electronics manufacturing sector.

Growth Trends And Dividend Policy

The company maintains a balanced capital return policy, distributing a dividend of CNY 0.19 per share while retaining earnings for growth initiatives. With a market capitalization of approximately CNY 34.2 billion, the company's valuation reflects investor expectations for continued expansion in its diversified EMS portfolio. The growth trajectory appears focused on higher-value segments including semiconductor packaging, automotive electronics, and IoT systems, which offer potential for margin improvement beyond traditional manufacturing services.

Valuation And Market Expectations

Trading with a beta of 1.09, the stock demonstrates moderate sensitivity to market movements, typical for technology manufacturing companies. The current valuation incorporates expectations for sustained growth in the company's targeted high-value manufacturing segments. Market pricing appears to balance the company's established market position against competitive pressures in the global EMS industry and evolving supply chain dynamics affecting manufacturing costs and profitability.

Strategic Advantages And Outlook

Kaifa Technology's long-standing industry presence since 1985 provides established customer relationships and manufacturing expertise. The company's diversification across multiple technology verticals offers resilience against sector-specific downturns. Strategic focus on higher-growth areas like automotive electronics and IoT positions the company to capitalize on technology adoption trends, though execution will depend on maintaining technological competitiveness and operational efficiency in a rapidly evolving global manufacturing landscape.

Sources

Company filingsShenzhen Stock Exchange disclosures

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