investorscraft@gmail.com

Intrinsic ValueZhejiang East Crystal Electronic Co.,Ltd. (002199.SZ)

Previous Close$8.71
Intrinsic Value
Upside potential
Previous Close
$8.71

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

Zhejiang East Crystal Electronic Co., Ltd. operates as a specialized manufacturer of fundamental electronic components, primarily quartz crystal units and ceramic tubular capacitors. These components serve as critical timing and filtering elements within communication systems, video circuits, and various consumer electronics including televisions, computers, and mobile devices. The company's product portfolio extends to quartz crystal oscillators and porcelain capacitors, catering to a diverse industrial clientele across aerospace, military, automotive electronics, and home appliance sectors. Its market position is characterized by a focus on the essential, albeit highly competitive, commoditized segment of the electronic components industry. While it supplies products globally to regions including Europe, North America, and Southeast Asia, it operates within a landscape dominated by larger, more diversified electronics manufacturers. The company's strategy involves serving a broad industrial base, but it faces intense pressure on pricing and technological advancement from both domestic and international competitors.

Revenue Profitability And Efficiency

The company reported revenue of CNY 217.2 million for the period, but this was overshadowed by a significant net loss of CNY 73.5 million. This loss-making position indicates substantial challenges in achieving operational profitability, with the diluted EPS of -CNY 0.30 reflecting the negative outcome per share. Operational efficiency appears strained, as evidenced by a negative operating cash flow of CNY 9.2 million, suggesting that core business activities are not generating sufficient cash to sustain operations without external funding or the use of existing reserves.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained, as the net loss demonstrates an inability to convert revenue into bottom-line profitability. The negative operating cash flow further weakens the assessment of capital efficiency, indicating that investments in working capital and operations are not yielding positive cash returns. The modest level of capital expenditures, at approximately CNY 2.5 million, suggests a cautious or limited capacity for reinvestment into productive assets to drive future earnings improvement.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 56.0 million against total debt of CNY 87.2 million, indicating a leveraged position where debt obligations exceed immediately available liquid resources. This debt level, relative to the company's market capitalization and loss-making operations, raises concerns about financial health and medium-term solvency, particularly if operational losses persist and constrain its ability to service debt.

Growth Trends And Dividend Policy

The financial results for the period point to a contraction rather than growth, with profitability deeply negative. In line with this challenging financial performance, the company has not declared a dividend, reflecting a necessary prioritization of capital preservation over shareholder distributions. The trend indicates a period of significant operational difficulty with no immediate visibility on a return to profitable growth.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 2.45 billion. A beta of 0.57 suggests the stock has historically been less volatile than the broader market, which may indicate investor perception of it as a defensive or value-oriented holding, albeit one currently facing severe fundamental headwinds. The valuation appears to factor in the company's distressed earnings profile and challenging market position.

Strategic Advantages And Outlook

The company's strategic advantage lies in its long-standing presence since 1999 and its specialization in essential electronic components for stable end-markets like aerospace and automotive. However, the outlook is clouded by its current loss-making status and leveraged balance sheet. A successful turnaround would be contingent on restoring operational profitability, managing its debt load, and potentially carving out a sustainable niche against larger competitors in the global electronics supply chain.

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