investorscraft@gmail.com

Intrinsic ValueGuizhou Space Appliance Co., Ltd. (002025.SZ)

Previous Close$50.28
Intrinsic Value
Upside potential
Previous Close
$50.28

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

Guizhou Space Appliance Co., Ltd. operates as a specialized manufacturer of critical electronic components within China's technology hardware sector. The company's core revenue model centers on the development, production, and sale of high-precision connectors, micro-motors, relays, and optoelectronic devices. These components serve as essential building blocks for complex systems across multiple high-reliability industries, creating a diversified industrial customer base. Guizhou Space Appliance occupies a strategic niche by supplying mission-critical parts to defense, aerospace, and advanced industrial sectors where quality and reliability are paramount. The company's market position is strengthened by its long-standing relationships within China's state-influenced industrial ecosystem, particularly in aerospace and defense applications. This positioning provides some insulation from pure commercial market cycles but creates dependency on government and state-owned enterprise procurement patterns. The company's product portfolio addresses growing demand for sophisticated electronic components in China's push for technological self-sufficiency and industrial upgrading across transportation, energy, and communications infrastructure.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.02 billion for FY 2024, with net income of CNY 347 million, translating to a net margin of approximately 6.9%. Operating cash flow was negative at CNY -259 million, while capital expenditures totaled CNY -331 million, indicating significant investment activity. The negative operating cash flow relative to positive net income suggests potential working capital investments or timing differences in receivables and inventory management that merit further investigation into operational efficiency.

Earnings Power And Capital Efficiency

Guizhou Space Appliance demonstrated diluted earnings per share of CNY 0.77, reflecting its earnings generation capacity relative to its equity base. The company maintains a substantial cash position of CNY 2.77 billion against modest total debt of CNY 212 million, indicating strong liquidity. The relationship between capital expenditures and operating cash flow suggests the company is funding investments through existing reserves rather than operational cash generation during this period.

Balance Sheet And Financial Health

The balance sheet exhibits considerable financial strength with cash and equivalents representing a significant portion of the company's CNY 22.4 billion market capitalization. The minimal debt level results in a conservative leverage profile, providing substantial financial flexibility. This robust liquidity position supports ongoing operations and strategic investments without reliance on external financing, positioning the company to weather industry cycles effectively.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.23 per share, representing a payout ratio of approximately 30% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment. The company's growth trajectory appears aligned with China's industrial policy priorities, particularly in aerospace, defense, and high-tech manufacturing sectors where its specialized components are essential.

Valuation And Market Expectations

With a market capitalization of CNY 22.4 billion, the company trades at a price-to-earnings ratio of approximately 64.5 based on FY 2024 earnings. The low beta of 0.109 suggests the stock exhibits lower volatility relative to the broader market, potentially reflecting its niche positioning and stable customer base in government-related sectors. This valuation multiple implies market expectations for future growth beyond current earnings levels.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized technical expertise in high-reliability components and entrenched position within China's strategic industries. Its outlook is tied to continued government investment in aerospace, defense modernization, and industrial upgrading initiatives. The strong balance sheet provides capacity to pursue growth opportunities, though execution on converting investments into sustainable cash flow generation will be critical for long-term value creation.

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