investorscraft@gmail.com

Intrinsic ValueWus Printed Circuit (Kunshan) Co., Ltd. (002463.SZ)

Previous Close$69.75
Intrinsic Value
Upside potential
Previous Close
$69.75

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

Wus Printed Circuit (Kunshan) Co., Ltd. operates as a specialized manufacturer of high-performance printed circuit boards (PCBs) within China's robust technology hardware sector. The company's core revenue model is built on the research, development, and sale of a diverse portfolio of PCB products, including sophisticated backplanes, line cards, and high-density interconnect (HDI) boards. These components are critical for advanced communication equipment, data centers, and industrial automation systems, positioning the firm within a high-value segment of the electronics supply chain. Wus Printed Circuit has established a significant market position by catering to demanding applications in netcom infrastructure, semiconductor chip testing, and automotive electronics, which require superior reliability and technical specifications. Founded in 1992 and based in the industrial hub of Kunshan, the company leverages its long-standing operational experience and proximity to major manufacturing clusters to serve a domestic and international client base. Its strategic focus on technologically advanced products, such as those for server and microwave radio frequency uses, allows it to compete on value rather than just cost, differentiating it from lower-tier PCB manufacturers. This specialization in complex, multi-layer boards for mission-critical applications underpins its competitive stance in the market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 13.34 billion, demonstrating significant scale within its specialized market. Profitability is strong, with net income reaching CNY 2.59 billion, translating to a healthy net margin. The business generated substantial operating cash flow of CNY 2.33 billion, which comfortably covered capital expenditures of CNY 2.15 billion, indicating efficient conversion of earnings into cash for reinvestment and operations.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, as evidenced by a diluted EPS of CNY 1.35. The alignment between strong net income and solid operating cash flow suggests high-quality earnings. Significant capital expenditures reflect a strategy of continuous investment in production capacity and technological upgrades, which is typical for a capital-intensive manufacturing business aiming to maintain its competitive edge in advanced PCB fabrication.

Balance Sheet And Financial Health

Wus Printed Circuit maintains a solid balance sheet with a cash position of CNY 1.54 billion. Total debt stands at CNY 2.96 billion, indicating a leveraged but manageable financial structure given the company's substantial earnings and cash flow generation. The financial health appears stable, supported by the company's profitable operations and ability to service its obligations.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning value to shareholders through a dividend policy, with a dividend per share of CNY 0.5. This payout, against the backdrop of strong earnings, suggests a balanced approach that funds growth initiatives while providing shareholder returns. The market capitalization of approximately CNY 142.2 billion reflects investor expectations for continued growth driven by demand in its key end-markets like data centers and communication equipment.

Valuation And Market Expectations

Trading on the Shenzhen Stock Exchange with a market cap of CNY 142.2 billion, the company's valuation incorporates expectations for its future performance in the technology hardware sector. A beta of 0.992 indicates that the stock's volatility is nearly in line with the broader market, suggesting investors view its risk profile as average for its industry, pricing in both growth opportunities and competitive pressures.

Strategic Advantages And Outlook

The company's strategic advantages are rooted in its long-term presence, technical expertise in complex PCB types, and strategic location within China's electronics manufacturing ecosystem. The outlook is tied to sustained demand from high-growth sectors like data networking and automotive electronics. Continued investment in R&D and production capabilities will be crucial to maintaining its market position against both domestic and international competitors in the evolving PCB industry.

Sources

Company FinancialsShenzhen Stock Exchange

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