investorscraft@gmail.com

Intrinsic ValueShenzhen Zowee Technology Co., Ltd. (002369.SZ)

Previous Close$8.30
Intrinsic Value
Upside potential
Previous Close
$8.30

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 Zowee Technology operates as an electronics manufacturing services provider with a diversified portfolio spanning communication products, computers, consumer electronics, and industrial applications. The company's core revenue model integrates comprehensive manufacturing solutions including mold development, PCB assembly, product assembly, and supply chain management services. Operating within the highly competitive technology hardware sector, Zowee serves multiple end-markets including mobile terminals, network communication, smart home, and wearable devices, positioning itself as a flexible manufacturing partner for OEMs. The company's market position reflects the challenges facing mid-tier Chinese EMS providers, characterized by intense price competition and margin pressure. Zowee's strategy involves maintaining technological capabilities across molding, spray printing, and automation systems development to differentiate its service offerings. However, the company operates in a fragmented market segment where scale advantages typically favor larger competitors, requiring continuous innovation and operational efficiency to maintain relevance.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.71 billion for the period, but experienced significant financial strain with a net loss of CNY -217.9 million. Operating cash flow was negative at CNY -77.3 million, indicating challenges in converting sales into cash. The negative earnings per share of CNY -0.38 reflects the company's current profitability challenges amid competitive market conditions and potential operational inefficiencies.

Earnings Power And Capital Efficiency

Zowee's earnings power appears constrained, with negative net income and operating cash flow suggesting fundamental operational challenges. The company invested CNY -43.9 million in capital expenditures, representing a substantial commitment relative to its cash generation capabilities. The negative cash flow from operations combined with capital investments indicates potential strain on the company's ability to self-fund growth initiatives or maintain competitive technological capabilities.

Balance Sheet And Financial Health

The balance sheet shows CNY 335.9 million in cash and equivalents against total debt of CNY 812.9 million, indicating a leveraged position. The debt-to-equity ratio suggests moderate financial risk, though the negative operating cash flow raises concerns about debt service capacity. The company's liquidity position will require careful management given the current cash burn rate and outstanding obligations.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution reflecting the company's need to conserve capital. The absence of a dividend policy is consistent with the loss-making position and negative cash flow. Future growth prospects will depend on the company's ability to reverse current negative trends and achieve sustainable profitability in its core manufacturing segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.61 billion, the market appears to be pricing in expectations of a potential recovery despite current financial challenges. The beta of 0.387 suggests lower volatility compared to the broader market, possibly reflecting investor perception of the company's established market position. Valuation metrics must be interpreted cautiously given the negative earnings and cash flow situation.

Strategic Advantages And Outlook

Zowee's strategic advantages include its diversified service capabilities across multiple electronics sectors and established manufacturing infrastructure. The outlook remains challenging given current financial performance, requiring successful execution of operational turnaround strategies. The company's ability to leverage its automation systems development expertise could provide differentiation, but competitive pressures and margin compression in the EMS industry present significant headwinds to recovery.

Sources

Company filingsMarket data

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