investorscraft@gmail.com

Intrinsic ValueSunyes Manufacturing (Zhejiang) Holding Co., Ltd. (002388.SZ)

Previous Close$5.40
Intrinsic Value
Upside potential
Previous Close
$5.40

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

Sunyes Manufacturing operates as a specialized provider of comprehensive electronic process solutions within China's industrials sector, specifically focusing on electrical equipment and parts. The company's core revenue model is built on supplying a diverse portfolio of products essential for electronic manufacturing, including hand and power tools, welding equipment, chemical auxiliary materials, and precision instrumentation. This integrated approach positions Sunyes as a one-stop-shop for manufacturers requiring both hardware and consumables for their production lines. Serving the broader electronic manufacturing industry, the company addresses critical needs across the production value chain, from basic assembly tools to sophisticated electrostatic purification systems and labor security products. Its market positioning leverages its headquarters in Shenzhen, a global electronics manufacturing hub, allowing it to maintain close proximity to key industrial customers and respond rapidly to evolving technological demands. The business model emphasizes providing implementation plans alongside products, creating value through technical support and system integration services rather than mere product distribution. This strategy differentiates Sunyes from generic industrial suppliers and enables deeper customer relationships within a highly competitive market segment characterized by stringent quality requirements and rapid technological obsolescence.

Revenue Profitability And Efficiency

Sunyes generated revenue of CNY 2.20 billion for the period but reported a significant net loss of CNY -236 million, indicating substantial profitability challenges. The company's operational efficiency appears strained, with negative operating cash flow of CNY -123 million and capital expenditures of CNY -18 million. The diluted EPS of -0.46 reflects the financial pressure on a per-share basis, suggesting the current revenue scale may be insufficient to cover operational costs and overhead structures in the competitive electronic manufacturing supplies market.

Earnings Power And Capital Efficiency

The company's earnings power is currently compromised, as evidenced by the substantial net loss and negative cash generation. The negative operating cash flow exceeding CNY -122 million indicates challenges in converting sales into usable cash, potentially reflecting working capital pressures or margin compression. Capital allocation appears constrained, with modest capital expenditures relative to the company's revenue base, suggesting a cautious approach to investment amid financial difficulties.

Balance Sheet And Financial Health

Sunyes maintains a cash position of CNY 159 million against total debt of CNY 687 million, indicating a leveraged balance sheet structure. The debt-to-cash ratio suggests limited liquidity buffer for servicing obligations, while the absence of positive cash flow generation compounds financial health concerns. The combination of negative profitability and substantial debt creates a challenging financial profile that may require strategic restructuring or additional financing to maintain operational stability.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth momentum, with the company experiencing significant losses despite maintaining substantial revenue volume. The dividend policy reflects this challenging position, with a dividend per share of zero, consistent with companies prioritizing financial preservation during periods of operational difficulty. The trend suggests the company is focused on navigating current headwinds rather than returning capital to shareholders or pursuing aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.69 billion, the market appears to be valuing Sunyes at a premium to its book value despite current profitability challenges. The beta of 1.19 indicates higher volatility than the broader market, reflecting investor uncertainty about the company's turnaround prospects. The valuation likely incorporates expectations for recovery or potential strategic developments, given the disconnect between current financial performance and market capitalization.

Strategic Advantages And Outlook

Sunyes's strategic advantage lies in its integrated solution approach and strategic location in Shenzhen's electronics manufacturing ecosystem. However, the outlook remains challenging given current financial performance, requiring successful execution of operational improvements or strategic repositioning. The company's ability to leverage its industry expertise and customer relationships to restore profitability will be critical for long-term sustainability in an increasingly competitive electronic manufacturing supplies market.

Sources

Company filingsShenzhen 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