investorscraft@gmail.com

Intrinsic ValueGuangdong Goworld Co., Ltd. (000823.SZ)

Previous Close$14.27
Intrinsic Value
Upside potential
Previous Close
$14.27

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

Guangdong Goworld Co., Ltd. operates as a diversified electronics manufacturer with a vertically integrated business model spanning multiple technology segments. The company's core operations focus on producing ultrasonic electronic components and specialized electronic equipment, serving both domestic Chinese and international markets. Its product portfolio includes sophisticated non-destructive testing instruments, printed circuit boards (PCBs), liquid crystal displays with touch functionality, and copper clad laminates, positioning it across several industrial and consumer electronics value chains. Goworld has established a significant presence in the global supply chain, exporting to major markets including the United States, European Union, Australia, and Japan, while maintaining strong domestic operations. The company's integrated approach allows it to serve diverse applications ranging from communication products and network infrastructure to computers, industrial control systems, and mobile communications devices. This diversification provides revenue stability while leveraging technical synergies across product lines, though it also exposes the company to competitive pressures across multiple electronics sub-sectors. Goworld's market position reflects its nearly three decades of industry experience since its 1997 founding, enabling it to develop specialized manufacturing capabilities and established customer relationships in the highly competitive Asian electronics manufacturing landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.76 billion for the period, achieving net income of CNY 215.8 million. This translates to a net profit margin of approximately 3.7%, indicating moderate profitability in the competitive electronics manufacturing sector. Operating cash flow generation was robust at CNY 465.9 million, significantly exceeding net income and suggesting healthy cash conversion from operations. Capital expenditures of CNY 298.4 million reflect ongoing investments in manufacturing capacity and technological upgrades.

Earnings Power And Capital Efficiency

Goworld demonstrated solid earnings power with diluted EPS of CNY 0.40, supported by efficient operational execution. The company's cash flow from operations comfortably covered capital investment requirements, indicating sustainable capital allocation. The substantial operating cash flow relative to net income suggests strong working capital management and efficient collection processes, which is particularly important in the capital-intensive electronics manufacturing industry.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 1.77 billion against total debt of CNY 1.24 billion, providing a comfortable liquidity cushion. This net cash position supports financial stability and provides flexibility for strategic initiatives. The balance sheet strength is further evidenced by the company's low beta of 0.50, indicating relatively stable financial performance compared to broader market volatility.

Growth Trends And Dividend Policy

Goworld has demonstrated a shareholder-friendly approach through its dividend policy, distributing CNY 0.20 per share representing a 50% payout ratio based on diluted EPS. The company's international export footprint spanning multiple continents provides diversification benefits and growth opportunities beyond the domestic Chinese market. The sustained investment in capital expenditures suggests management's focus on maintaining technological competitiveness and capacity expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.31 billion, the company trades at a price-to-earnings ratio of around 17 based on current earnings. The valuation reflects market expectations for steady performance in the electronics components sector, with the moderate beta suggesting investors perceive the company as relatively defensive within the technology sector. The international revenue diversification likely contributes to this perceived stability.

Strategic Advantages And Outlook

Goworld's strategic advantages include its vertical integration across multiple electronic component categories and established international distribution network. The company's nearly three decades of industry experience provides operational expertise and customer relationships that newer entrants would find difficult to replicate. However, the outlook remains contingent on global electronics demand cycles and competitive pressures in the manufacturing sector, requiring continued innovation and cost management to maintain margins.

Sources

Company financial statementsShenzhen 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