investorscraft@gmail.com

Intrinsic ValueGoertek Inc. (002241.SZ)

Previous Close$26.00
Intrinsic Value
Upside potential
Previous Close
$26.00

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

Goertek Inc. operates as a leading global manufacturer in the consumer electronics sector, specializing in the research, development, and production of sophisticated electro-acoustic and optical components. The company's core revenue model is built on providing integrated solutions and manufacturing services for a diverse portfolio of smart hardware, positioning it as a critical supply chain partner for major technology brands. Its product ecosystem spans smart wearable devices like watches and bracelets, immersive viewable products including VR headsets, smart audio solutions, and advanced components such as sensors and microelectromechanical systems (MEMS) microphones. Within the highly competitive technology hardware landscape, Goertek has established a strong market position by leveraging its extensive R&D capabilities and large-scale manufacturing expertise to serve the evolving demands of the global smart device market. The company's strategic focus on innovation and vertical integration allows it to capture value across multiple high-growth segments, from augmented reality to the Internet of Things (IoT), cementing its role as a key enabler of next-generation consumer technologies.

Revenue Profitability And Efficiency

Goertek reported substantial revenue of CNY 100.95 billion for the fiscal year, demonstrating its significant scale in the electronics manufacturing sector. The company achieved a net income of CNY 2.67 billion, translating to a net profit margin of approximately 2.6%, which is characteristic of the competitive, volume-driven hardware manufacturing industry. Operating cash flow was robust at CNY 6.20 billion, indicating healthy cash generation from core operations that supports ongoing business activities and strategic investments.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.78, reflecting its earnings capacity relative to its shareholder base. Capital expenditures of CNY 3.63 billion highlight Goertek's continued investment in production capacity and technological advancement, which is essential for maintaining its competitive edge in the fast-evolving consumer electronics market. The relationship between operating cash flow and capital expenditures suggests a disciplined approach to reinvesting in the business for future growth.

Balance Sheet And Financial Health

Goertek maintains a solid financial position with cash and equivalents of CNY 17.47 billion, providing substantial liquidity for operational needs and strategic initiatives. Total debt of CNY 9.72 billion results in a conservative debt-to-equity profile, indicating prudent financial management. The company's strong cash position relative to its debt obligations suggests good financial flexibility and resilience against market volatility or economic downturns.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through its dividend policy, distributing CNY 0.25 per share. This dividend payout represents a reasonable portion of earnings while retaining sufficient capital for growth investments. Goertek's positioning in high-growth segments like VR/AR and smart wearables provides potential for future revenue expansion, though the company operates in a cyclical industry subject to consumer demand fluctuations and technological disruption.

Valuation And Market Expectations

With a market capitalization of approximately CNY 116 billion, the market values Goertek at a premium to its annual revenue, reflecting expectations for continued growth in the smart device ecosystem. The beta of 0.71 suggests the stock is less volatile than the broader market, which may appeal to investors seeking exposure to the technology hardware sector with moderate risk characteristics. The valuation incorporates expectations for the company's role in emerging technology adoption cycles.

Strategic Advantages And Outlook

Goertek's strategic advantages include its deep manufacturing expertise, strong R&D capabilities, and established relationships with global technology leaders. The company's diversified product portfolio across wearables, audio, and optical components provides multiple growth vectors. The outlook remains tied to global consumer electronics demand cycles, with opportunities in AR/VR adoption and IoT device proliferation balanced against competitive pressures and supply chain dynamics inherent in the hardware manufacturing industry.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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