investorscraft@gmail.com

Intrinsic ValueShenzhen Success Electronics Co., Ltd (002289.SZ)

Previous Close$27.64
Intrinsic Value
Upside potential
Previous Close
$27.64

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 Success Electronics operates as a specialized manufacturer in the competitive electronic components sector, focusing on the development and production of sensors, capacitive touch screens, and small-to-medium sized LCD modules. The company's core revenue model is built on manufacturing and selling display technologies including TN, HTN, STN, CSTN, and TFT LCDs, complemented by touch solutions such as GFF, OGS, and GG capacitive screens. It serves a diverse client base across communications terminals, household appliances, automotive electronics, and digital products industries, with significant export operations reaching European, Japanese, South Korean, and Singaporean markets. Operating within China's extensive electronics manufacturing ecosystem, the company positions itself as a provider of integrated touch and display solutions primarily for smartphone manufacturers, navigating a sector characterized by intense price competition and rapid technological evolution. Its market standing reflects the challenges faced by mid-tier component suppliers in maintaining relevance amid consolidation trends and shifting customer demands for advanced display technologies.

Revenue Profitability And Efficiency

The company reported revenue of CNY 220.3 million for the period, but experienced a net loss of CNY 17.6 million, indicating significant profitability challenges. Operating cash flow was negative at CNY 40.1 million, while capital expenditures remained modest at CNY 4.4 million. These figures suggest the company is facing operational headwinds with cash generation insufficient to support ongoing business activities, reflecting potential inefficiencies in its current scale of operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at negative CNY 0.0627, demonstrating weak earnings power in the current market environment. The negative operating cash flow relative to capital expenditures indicates poor capital efficiency, with the business consuming rather than generating cash from its core operations. This performance raises questions about the sustainability of the company's current business model without substantial operational improvements or strategic repositioning.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 26.1 million against total debt of CNY 22.0 million, providing limited liquidity buffer. The modest cash position relative to the company's operational scale suggests constrained financial flexibility. While not excessively leveraged, the combination of negative cash flow and thin cash reserves indicates potential vulnerability to continued operational challenges or market downturns.

Growth Trends And Dividend Policy

Current financial performance reflects contraction rather than growth, with the company suspending dividend payments entirely. The absence of a dividend per share aligns with the negative earnings and cash flow situation, prioritizing capital preservation over shareholder returns. The trends indicate the company is in a defensive posture, focusing on navigating current challenges rather than pursuing aggressive expansion or returning capital to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.8 billion, the valuation appears disconnected from the company's fundamental financial performance, potentially reflecting speculative expectations or asset value considerations. The low beta of 0.49 suggests the stock exhibits lower volatility than the broader market, which may indicate investor perception of limited growth prospects or specialized market positioning that insulates it from broader economic cycles.

Strategic Advantages And Outlook

The company's strategic position hinges on its specialized manufacturing capabilities in display technologies and established export channels. However, the outlook remains challenging given the competitive pressures in the electronics components industry and current financial performance. Success will depend on the company's ability to leverage its technical expertise to capture higher-value opportunities or potentially restructure operations to achieve sustainable profitability in an evolving market landscape.

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