investorscraft@gmail.com

Intrinsic ValueSuzhou Dongshan Precision Manufacturing Co., Ltd. (002384.SZ)

Previous Close$77.36
Intrinsic Value
Upside potential
Previous Close
$77.36

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

Suzhou Dongshan Precision Manufacturing operates as a diversified precision manufacturing specialist serving global technology supply chains. The company's core revenue model centers on producing critical components across multiple high-growth sectors, including IoT intelligence, telecommunications infrastructure, automotive electronics, and consumer technology. Its comprehensive product portfolio spans flexible circuits, printed circuit boards (both rigid and flexible), LED display technologies, and metal precision components. This diversified approach positions Dongshan as an integrated solutions provider rather than a single-product manufacturer, allowing it to capture value across various technology adoption cycles. The company maintains a strategic position in the global electronics manufacturing ecosystem, supplying major OEMs in automotive, telecom equipment, and consumer electronics markets. Its geographical footprint across China, Europe, North America, and Mexico demonstrates its capability to serve multinational clients with localized supply chain support. Dongshan's expertise in high-reliability systems and telecommunications infrastructure components provides a competitive moat in technically demanding applications where quality and precision are paramount. The company's evolution from sheet metal fabrication to advanced electronic components reflects its adaptive manufacturing capabilities and technological upgrading trajectory within China's precision engineering sector.

Revenue Profitability And Efficiency

The company generated CNY 36.77 billion in revenue for the period, demonstrating substantial scale in its manufacturing operations. Net income reached CNY 1.09 billion, resulting in a net margin of approximately 3.0%, which is characteristic of the competitive precision manufacturing industry. Operating cash flow was robust at CNY 4.99 billion, significantly exceeding net income and indicating healthy cash conversion from operations. Capital expenditures of CNY 3.79 billion reflect ongoing investments in production capacity and technological upgrades to maintain competitive positioning.

Earnings Power And Capital Efficiency

Dongshan reported diluted EPS of CNY 0.64, translating the company's operational scale into shareholder returns. The substantial operating cash flow generation relative to net income suggests efficient working capital management and strong underlying business economics. The significant capital expenditure program indicates the company is reinvesting heavily in its manufacturing capabilities, which is essential for maintaining technological competitiveness in the rapidly evolving electronics components sector.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CNY 7.17 billion in cash and equivalents. Total debt stands at CNY 11.45 billion, representing a manageable leverage profile given the company's operational scale and cash flow generation capacity. The balance sheet structure supports ongoing investment in manufacturing capabilities while maintaining financial stability, which is crucial for navigating cyclical demand patterns in the technology hardware sector.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with a payout of CNY 0.07 per share, representing a modest distribution of earnings while retaining capital for reinvestment. This approach aligns with the capital-intensive nature of precision manufacturing and the need for continuous technological upgrades. The company's diversified product portfolio across multiple technology sectors provides natural hedging against cyclical downturns in specific end-markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 145.6 billion, the company trades at a price-to-earnings multiple that reflects market expectations for its growth trajectory within the technology hardware sector. The beta of 0.565 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable demand for its essential components across various technology applications.

Strategic Advantages And Outlook

Dongshan's strategic advantages include its diversified manufacturing capabilities, global customer base, and positioning within high-growth technology supply chains. The company's expertise in flexible circuits and telecommunications infrastructure components provides exposure to 5G deployment and IoT expansion trends. Ongoing investments in production capacity and technological capabilities should support continued relevance in evolving electronics manufacturing ecosystems, though competitive pressures and global supply chain dynamics remain key monitoring points.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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