investorscraft@gmail.com

Intrinsic ValueNingbo Kangqiang Electronics Co., Ltd (002119.SZ)

Previous Close$26.32
Intrinsic Value
Upside potential
Previous Close
$26.32

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

Ningbo Kangqiang Electronics operates as a specialized manufacturer of semiconductor packaging materials, serving the vital backend segment of the global semiconductor supply chain. The company's core revenue model is derived from the development, production, and sale of essential components used to house and protect integrated circuits. Its diverse product portfolio includes stamping frameworks, etching frames, bonding wires, and LED frameworks, which are critical for ensuring the reliability and performance of finished semiconductor devices. Operating within China's expansive technology sector, the company caters primarily to domestic semiconductor assembly and test facilities, positioning itself as a key domestic supplier in a market historically dominated by international players. Its market position is that of a specialized, mid-tier supplier, competing on technological capability, product quality, and cost-effectiveness. The company's longevity, having been founded in 1992, provides a foundation of operational experience and established customer relationships within the complex electronics manufacturing ecosystem. Its focus on a range of packaging solutions, including wire electrodes and multi-station integrated circuit frame progressive molds, demonstrates a commitment to serving various packaging technologies and applications, from traditional lead frames to advanced LED packaging.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.96 billion. Net income stood at CNY 83.2 million, resulting in a net profit margin of roughly 4.2%. Operating cash flow was positive at CNY 43.9 million, though it was substantially lower than net income, indicating potential working capital absorption. Capital expenditures of CNY 16.3 million suggest a moderate level of investment in maintaining and upgrading production capacity.

Earnings Power And Capital Efficiency

The company's diluted earnings per share were CNY 0.22, reflecting its earnings power on a per-share basis. The relationship between operating cash flow and capital expenditures indicates the company is generating some free cash flow, albeit at a modest level. The capital-intensive nature of semiconductor materials manufacturing requires ongoing investment, which is evident in the reported capex, to sustain technological relevance and production efficiency.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 146.5 million against total debt of CNY 528.1 million, indicating a leveraged financial structure. The level of debt relative to the company's market capitalization and cash position warrants attention, as it may impact financial flexibility. The company's beta of 0.27 suggests its stock has historically exhibited lower volatility than the broader market.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.03. This payout represents a portion of its annual earnings, signaling a commitment to returning capital while potentially retaining funds for reinvestment. Future growth is inherently tied to the cyclicality and expansion of the semiconductor industry, particularly within its domestic Chinese market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.15 billion, the market valuation implies certain growth and profitability expectations. The valuation multiples must be assessed in the context of the semiconductor materials sector's competitive dynamics and the company's specific financial metrics, including its current margin profile and leverage.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing presence in the industry and its position as a domestic supplier in China's strategic semiconductor sector. The outlook is closely linked to the health of the global semiconductor cycle and domestic policy support for semiconductor self-sufficiency. Success will depend on its ability to navigate competitive pressures, manage costs, and potentially capture market share as supply chains evolve.

Sources

Company FinancialsShenzhen 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