investorscraft@gmail.com

Intrinsic ValueShenzhen SED Industry Co., Ltd. (000032.SZ)

Previous Close$20.81
Intrinsic Value
Upside potential
Previous Close
$20.81

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 SED Industry Co., Ltd. operates as a specialized technology enterprise within China's hardware, equipment, and parts sector, focusing on electronic system technology solutions. The company, formerly known as China Electronic Systems Engineering Corporation, leverages its foundation dating back to 1975 to serve as a critical provider of integrated electronic systems. Its core revenue model is built on designing, developing, and implementing complex electronic systems for various industrial and potentially governmental applications, positioning it within the broader technology hardware ecosystem. The firm's market position is anchored by its long-standing history and presumed specialization in engineering-critical systems, which likely affords it a niche but stable role in China's domestic technology supply chain. This specialization suggests a business reliant on project-based contracts and technical expertise rather than mass-market product sales, differentiating it from consumer electronics manufacturers. Its base in Beijing places it near key decision-making centers, potentially facilitating contracts in infrastructure, defense, or telecommunications, sectors vital to national technological advancement.

Revenue Profitability And Efficiency

The company reported substantial revenue of approximately CNY 67.4 billion for the period, demonstrating significant scale. However, net income was a modest CNY 330 million, resulting in a thin net profit margin of around 0.5%. This indicates high operational costs relative to revenue. Operating cash flow was positive at CNY 821 million, but capital expenditures of CNY -535 million suggest ongoing significant investments, leading to moderately positive free cash flow.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.29, reflecting the modest bottom-line profitability on a per-share basis. The company's capital efficiency appears challenged, as the substantial revenue base translates into relatively low earnings. The relationship between operating cash flow and capital expenditures indicates the capital-intensive nature of its operations, requiring continuous investment to maintain its technological and competitive position.

Balance Sheet And Financial Health

Shenzhen SED maintains a robust liquidity position with cash and equivalents of CNY 12.0 billion. Total debt is reported at CNY 8.2 billion, resulting in a conservative net cash position. This strong balance sheet provides significant financial flexibility and a cushion against market volatility or project delays, underscoring a low-risk financial structure that supports its long-term, project-based business model.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.12. This payout represents a substantial portion of its earnings, indicating a shareholder-friendly policy. The specific revenue and earnings growth trends relative to prior periods are unavailable, making a definitive assessment of its growth trajectory challenging based solely on the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 26.4 billion, the company trades at a significant discount to its annual revenue, reflecting market skepticism about its profitability and capital efficiency. A beta of 1.24 suggests the stock is moderately more volatile than the broader market, indicating investor perception of higher risk, likely tied to its low-margin profile and the cyclical nature of its industry.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long operational history, specialization in complex electronic systems, and a strong, liquid balance sheet. Its outlook is likely tied to demand from its core client sectors, such as infrastructure and technology development within China. The key challenge remains improving profitability from its large revenue base to enhance shareholder value over the long term.

Sources

Company Financial ReportsShenzhen Stock Exchange

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