investorscraft@gmail.com

Intrinsic ValueKuang-Chi Technologies Co., Ltd. (002625.SZ)

Previous Close$47.47
Intrinsic Value
Upside potential
Previous Close
$47.47

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

Kuang-Chi Technologies operates within China's automotive parts sector, generating revenue through the production and sale of critical vehicle components. The company's core offerings include sophisticated car seat mechanisms such as slide rails, angle adjusters, and elevators, which are essential for passenger comfort and safety. This positions the firm as a specialized supplier to automotive manufacturers, leveraging technical expertise in precision engineering. A significant strategic shift occurred with its rebranding in 2017, reflecting an expansion into advanced metamaterials and smart wearable technology. This diversification includes developing cutting-edge equipment for aviation and marine applications, as well as innovative products like wearable smart helmets. This dual focus on established auto parts and emerging high-tech segments creates a unique market position, bridging traditional manufacturing with frontier technologies. The company aims to capitalize on China's automotive market growth while pursuing innovation in metamaterials, potentially opening new revenue streams beyond its cyclical core industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.56 billion. Profitability appears robust, with net income reaching CNY 652 million, translating to a high net margin. However, operational efficiency metrics show strain, as evidenced by negative operating cash flow of CNY -86 million, which may indicate working capital challenges or timing differences in its business cycles relative to its capital-intensive activities.

Earnings Power And Capital Efficiency

The company demonstrates substantial earnings power with diluted EPS of CNY 0.30. Capital allocation appears heavily focused on long-term growth, reflected in significant capital expenditures of CNY -630 million. This substantial investment, which far exceeds operating cash flow, suggests a strategic prioritization of asset development and expansion, particularly in its newer metamaterials and smart equipment divisions, over short-term cash generation.

Balance Sheet And Financial Health

Kuang-Chi Technologies maintains an exceptionally strong liquidity position, with cash and equivalents of CNY 4.55 billion. The balance sheet is notably conservative, featuring minimal total debt of approximately CNY 1.82 million. This results in a substantial net cash position, providing significant financial flexibility to fund ongoing research, development, and strategic initiatives without relying on external financing.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns alongside its growth investments, distributing a dividend of CNY 0.233 per share. The coexistence of a meaningful dividend with aggressive capital expenditure suggests a balanced capital allocation strategy. The strategic pivot into metamaterials and smart equipment indicates a focus on capturing growth in advanced technology sectors, potentially diversifying away from the cyclicality of the core auto parts business.

Valuation And Market Expectations

With a market capitalization of approximately CNY 100.66 billion, the market valuation significantly exceeds the company's current revenue base. This substantial premium likely reflects investor expectations for successful commercialization and future growth from its investments in metamaterials and smart wearable technologies, rather than the financial performance of its established auto parts operations alone.

Strategic Advantages And Outlook

The company's primary strategic advantages include its specialized expertise in auto parts manufacturing, a strong balance sheet providing financial resilience, and its pioneering efforts in metamaterials. The outlook hinges on successfully executing its technological diversification strategy. Key challenges will be commercializing its advanced research into profitable revenue streams and navigating the different market dynamics between its traditional and new business units.

Sources

Company DescriptionFinancial Data Provided

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