investorscraft@gmail.com

Intrinsic ValueSuzhou Good-Ark Electronics Co., Ltd. (002079.SZ)

Previous Close$10.70
Intrinsic Value
Upside potential
Previous Close
$10.70

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

Suzhou Good-Ark Electronics operates as a specialized manufacturer of discrete semiconductor devices, serving both domestic Chinese and international markets. The company's core revenue model is built on the design, manufacturing, packaging, and direct sale of a comprehensive portfolio of semiconductor components. Its product lineup includes various diodes, rectifiers, transient voltage suppressors, and MOSFETs, which are essential building blocks for electronic circuits across multiple industries. Good-Ark has established a distinct position within the competitive semiconductor sector by focusing on power management and protection components rather than highly integrated circuits. This strategic focus allows it to serve stable, high-volume applications in automotive electronics, industrial equipment, household appliances, and IT infrastructure. The company further diversifies its technological base through research in solar cell silver paste and networking sensors, indicating a forward-looking approach to adjacent electronic materials and IoT applications. Founded in 1990 and based in Suzhou, a major Chinese electronics manufacturing hub, Good-Ark benefits from proximity to supply chains and customers, positioning it as a established domestic player with international reach in the essential but competitive discrete semiconductor market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 5.64 billion. However, profitability was constrained, with net income of CNY 73.7 million, resulting in a thin net margin. Operating cash flow was positive at CNY 82.0 million, but this was overshadowed by significant capital expenditures of CNY 168.5 million, indicating a period of substantial investment in its production capabilities and potentially impacting free cash flow generation for the period.

Earnings Power And Capital Efficiency

The company's earnings power appears modest, with diluted earnings per share of CNY 0.0913. The substantial capital expenditure relative to operating cash flow suggests the company is in an investment-intensive phase, likely aimed at expanding capacity or upgrading technology. The efficiency of these investments in generating future earnings growth will be a critical factor for its long-term capital efficiency and return profile.

Balance Sheet And Financial Health

Good-Ark maintains a solid liquidity position with cash and equivalents of CNY 686.4 million. Total debt stands at CNY 347.8 million, indicating a conservative leverage profile with a cash position that significantly exceeds outstanding debt. This strong balance sheet provides financial flexibility to navigate market cycles and fund its ongoing capital investment program without excessive reliance on external financing.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.019. The payout appears sustainable given the current earnings level and strong cash position. The significant capital expenditures signal a focus on growth, likely targeting expansion in its core semiconductor device business and newer initiatives like solar cell pastes, though the immediate impact on top-line growth is not detailed in the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.32 billion, the market valuation implies a significant multiple relative to current earnings, suggesting investor expectations for future profitability improvement and growth. The beta of 0.452 indicates the stock has historically exhibited lower volatility than the broader market, which may reflect its positioning in established industrial and automotive semiconductor segments.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-standing presence since 1990, a diversified product portfolio for power applications, and a focus on essential components with steady demand drivers like automotive and industrial automation. The outlook will depend on its ability to improve profitability from recent capital investments, capitalize on trends in electrification and green technology, and navigate the competitive global semiconductor supply chain.

Sources

Company Description and Financial Data Provided

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