investorscraft@gmail.com

Intrinsic ValueGuangzhou Echom Sci.&Tech.Co.,Ltd (002420.SZ)

Previous Close$7.91
Intrinsic Value
Upside potential
Previous Close
$7.91

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

Guangzhou Echom Science & Technology operates as a specialized manufacturer of precision components and structural parts primarily serving the consumer electronics and automotive sectors. The company's core revenue model centers on designing, producing, and selling television components, white goods parts, and automobile structural elements through manufacturing contracts with original equipment manufacturers. Its diverse product portfolio includes plasma imaging components, injection molds for plastics and rubber, stainless steel food-grade products, and computer display materials, positioning it as an integrated solutions provider in the industrial components space. Operating within China's competitive manufacturing landscape, Echom leverages its technical expertise in injection molding and material science to maintain relationships with appliance and automotive manufacturers. The company's market position reflects that of a mid-tier supplier in the technology hardware ecosystem, dependent on the production cycles of its downstream customers in the consumer electronics and automotive industries. Founded in 1997 and headquartered in Guangzhou, the company has established regional presence but operates in a fragmented market characterized by price competition and technological evolution in display and materials technology.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.68 billion for the period, achieving net income of CNY 94.7 million with a net margin of approximately 3.5%. Operating cash flow was negative at CNY -39.8 million, while capital expenditures totaled CNY -29.3 million, indicating potential working capital pressures or timing differences in cash collection. The diluted earnings per share of CNY 0.24 reflects the company's current earnings capacity relative to its shareholder base.

Earnings Power And Capital Efficiency

Echom's earnings power appears constrained with modest profitability metrics. The negative operating cash flow relative to positive net income suggests potential challenges in converting accounting profits to cash, possibly due to inventory buildup or extended receivables cycles. Capital expenditure levels indicate moderate reinvestment in productive capacity, though the cash flow dynamics warrant monitoring for sustainable operations.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 72.3 million against total debt of CNY 429 million, indicating a leveraged position with debt significantly exceeding liquid assets. This debt-to-cash ratio suggests potential liquidity constraints, though the overall financial health would require further analysis of debt maturity profiles and covenant compliance to assess near-term refinancing risks.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, retaining all earnings for operational needs or potential reinvestment. Growth trends must be assessed in context of the competitive manufacturing sector and evolving demand patterns in its core television and automotive component markets, with current metrics suggesting a stable but not expansive operational scale.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.92 billion, the company trades at a price-to-earnings multiple derived from its current earnings profile. The beta of 1.085 indicates slightly higher volatility than the broader market, reflecting investor perception of the company's sensitivity to economic cycles affecting its end markets.

Strategic Advantages And Outlook

Echom's strategic position hinges on its manufacturing capabilities and established customer relationships in China's industrial sector. The outlook remains tied to demand cycles in consumer electronics and automotive production, with operational efficiency and working capital management being critical factors for sustained profitability amid competitive pressures and potential industry consolidation trends.

Sources

Company filingsFinancial data providers

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