investorscraft@gmail.com

Intrinsic ValueShenZhen Woer Heat-Shrinkable Material Co.,Ltd. (002130.SZ)

Previous Close$26.99
Intrinsic Value
Upside potential
Previous Close
$26.99

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 Woer Heat-Shrinkable Material Co., Ltd. operates as a specialized manufacturer in the electrical equipment sector, focusing on the research, development, production, and sale of heat-shrinkable materials and related products. The company's core revenue model is derived from selling a diverse portfolio including heat shrinkable sleeves, busbar tubes, cable accessories, cold shrink products, and various insulation systems. These products serve critical functions across multiple high-demand industries such as electronics, electric power, communications, automotive, rail transit, and even military and aerospace applications, providing essential waterproofing, flame retardancy, and insulation properties. Woer has established a significant market position within China while maintaining an international footprint through exports to Europe, the United States, and Southeast Asia, leveraging its technical expertise and comprehensive product range to cater to both domestic infrastructure development and global supply chains.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 6.93 billion, achieving a net income of CNY 847.6 million. This translates to a net profit margin of approximately 12.2%, indicating solid profitability from its operations. The company generated robust operating cash flow of CNY 897.5 million, which comfortably covered capital expenditures of CNY 445.4 million, demonstrating efficient cash generation relative to its investment needs and supporting ongoing business activities.

Earnings Power And Capital Efficiency

Woer's earnings power is evidenced by a diluted EPS of CNY 0.68. The company's capital expenditure strategy appears disciplined, with investments focused on maintaining and expanding production capabilities. The positive operating cash flow significantly exceeding capital expenditures suggests strong fundamental earnings quality and efficient allocation of capital towards value-creating projects, supporting sustainable long-term growth.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 1.03 billion against total debt of CNY 1.44 billion. This indicates a manageable leverage position. The liquidity profile appears adequate to meet short-term obligations and fund operational requirements, providing a stable foundation for navigating market cycles and pursuing strategic initiatives.

Growth Trends And Dividend Policy

Woer demonstrates a commitment to shareholder returns, distributing a dividend per share of CNY 0.13664. The company's focus on industries like electric power, communications, and new energy vehicles positions it to benefit from long-term infrastructure and technological trends in China and internationally. This strategic alignment supports potential for continued revenue and earnings growth alongside its shareholder distribution policy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 33.0 billion, the market assigns a significant valuation to Woer's specialized market position and growth prospects. The company's beta of 0.538 suggests lower volatility compared to the broader market, which may reflect investor perception of its stable business model and defensive characteristics within the industrial sector.

Strategic Advantages And Outlook

Woer's strategic advantages lie in its deep technical expertise in heat-shrinkable materials, a diversified industrial customer base, and established export channels. The outlook is supported by demand from key sectors like power infrastructure, 5G communications, and electric vehicles. Continued innovation and expansion into high-growth applications will be critical for maintaining its competitive edge and capitalizing on evolving market opportunities both domestically and internationally.

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