investorscraft@gmail.com

Intrinsic ValueShenzhen MTC Co., Ltd. (002429.SZ)

Previous Close$9.69
Intrinsic Value
Upside potential
Previous Close
$9.69

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 MTC operates as a diversified technology hardware manufacturer with a vertically integrated business model spanning consumer electronics and smart solutions. The company generates revenue through the design, development, and manufacturing of LCD televisions, set-top boxes, LED lighting products, and network communication devices. Its operations are structured across three core segments: smart manufacturing for hardware production, internet entertainment services through its FunTV platform, and consumer services supporting its MTC Lighting brand. This integrated approach allows MTC to capture value across both product sales and subsequent service offerings, creating multiple revenue streams within the consumer technology ecosystem. The company maintains a significant presence in China's competitive electronics manufacturing sector, leveraging its Shenzhen headquarters location within one of the world's primary electronics manufacturing hubs. MTC's market positioning balances contract manufacturing capabilities with branded consumer products, serving both B2B clients and end consumers through retail channels. This dual approach provides diversification benefits while exposing the company to various competitive pressures across different price segments and product categories in the rapidly evolving consumer electronics landscape.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 20.3 billion for the period, demonstrating significant scale in its operations. Net income reached CNY 1.60 billion, translating to a healthy net profit margin of approximately 7.9%. Operating cash flow generation of CNY 750.9 million was substantially lower than net income, indicating potential working capital investments or timing differences in cash collection. Capital expenditures of CNY 782.1 million suggest ongoing investment in manufacturing capacity and technological upgrades.

Earnings Power And Capital Efficiency

MTC delivered diluted earnings per share of CNY 0.35, reflecting solid earnings power relative to its market capitalization. The company's capital allocation appears balanced between reinvestment and shareholder returns, with substantial capital expenditures indicating growth-oriented investments. The relationship between operating cash flow and capital expenditures suggests the company is funding part of its investment program through operational cash generation, though external financing may be required for larger projects.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 4.68 billion. Total debt stands at CNY 4.37 billion, resulting in a conservative net cash position. This financial structure provides flexibility for strategic investments while maintaining financial stability. The balance between cash reserves and debt obligations indicates prudent financial management and capacity to withstand industry cyclicality.

Growth Trends And Dividend Policy

MTC demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.107, representing a payout ratio of approximately 30% based on diluted EPS. The company's growth trajectory appears balanced between reinvestment for expansion and returning capital to shareholders. The substantial market capitalization of CNY 29.7 billion reflects market expectations for continued growth in the consumer electronics and smart solutions sectors.

Valuation And Market Expectations

Trading with a beta of 0.547, MTC exhibits lower volatility than the broader market, suggesting investors perceive it as relatively stable within the technology hardware sector. The current valuation incorporates expectations for sustained performance in both manufacturing and internet entertainment segments. Market pricing appears to balance growth prospects against competitive pressures in the consumer electronics industry.

Strategic Advantages And Outlook

MTC's integrated approach combining manufacturing expertise with branded consumer products provides competitive advantages through supply chain control and brand recognition. The company's positioning in Shenzhen offers logistical benefits within China's electronics ecosystem. Future prospects will depend on execution in both hardware innovation and digital service expansion, particularly in the competitive smart TV and lighting segments where technological evolution continues to drive market dynamics.

Sources

Company Financial ReportsStock 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