investorscraft@gmail.com

Intrinsic ValueGuangdong Chaohua Technology Co., Ltd (002288.SZ)

Previous Close$0.37
Intrinsic Value
Upside potential
Previous Close
$0.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Guangdong Chaohua Technology operates as a specialized manufacturer in the printed circuit board (PCB) industry, serving both domestic Chinese and international markets. The company's core revenue model centers on the production and sale of various PCB types, including single-sided, double-sided, and multilayer boards, which are essential components in virtually all modern electronic devices. This positions Chaohua Technology within the competitive electronics manufacturing supply chain, where it must maintain technical precision and cost efficiency to serve OEM customers across multiple sectors. Beyond finished PCBs, the company vertically integrates its operations by producing key raw materials such as paper-based laminates, composite base copper clad laminates, and electrolytic copper foils, providing some supply chain control. Additionally, it manufactures CNC drilling machines, suggesting capabilities in equipment production for its own use or sale to other industry participants. Operating from its base in Meizhou, China, the company navigates a highly fragmented global PCB market characterized by intense price competition, technological evolution toward higher-density boards, and sensitivity to cyclical demand from end markets like consumer electronics, automotive, and industrial equipment.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 677 million for FY 2023. However, profitability was severely challenged, with a significant net loss of CNY 538 million and a diluted EPS of -CNY 0.58. Despite the negative bottom line, operating cash flow generation remained positive at CNY 190 million, indicating some underlying cash-generating ability from core operations. Capital expenditures of approximately CNY 52 million suggest ongoing, though modest, investment in maintaining or upgrading productive capacity.

Earnings Power And Capital Efficiency

Current earnings power is substantially negative, as evidenced by the deep net loss. The positive operating cash flow provides a partial offset, suggesting that non-cash charges may be impacting reported earnings. The relationship between capital expenditures and operating cash flow indicates that investments are being funded from operational activities, but the overall capital efficiency is difficult to assess positively given the substantial losses incurred during the period.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position, with cash and equivalents of approximately CNY 17 million against total debt of CNY 983 million. This significant debt burden relative to both cash reserves and the company's market capitalization raises substantial concerns about financial health and solvency. The high leverage indicates potential refinancing risks and limited financial flexibility to navigate industry downturns or invest in strategic initiatives.

Growth Trends And Dividend Policy

The financial results for FY 2023 reflect a period of considerable operational difficulty rather than growth. The company did not pay a dividend, which is consistent with its loss-making position and the need to preserve cash. The focus appears to be on stabilizing operations rather than pursuing expansion, given the challenging financial metrics presented in the period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 345 million, the market is valuing the company at a significant discount to its reported revenue, reflecting deep concerns over its profitability and balance sheet strength. The beta of 0.522 suggests the stock has been less volatile than the broader market, potentially indicating investor perception of limited upside or a value trap scenario amid its financial distress.

Strategic Advantages And Outlook

The company's strategic advantages may include its vertical integration into raw materials and equipment, which could offer cost control benefits in a normalized operating environment. However, the outlook is clouded by the substantial losses and high leverage reported for FY 2023. Success will likely depend on executing a turnaround strategy that addresses profitability and deleveraging, potentially through operational restructuring, asset sales, or external financing, within the context of a highly competitive global PCB industry.

Sources

Company FilingsShenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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