investorscraft@gmail.com

Intrinsic ValueSuzhou Anjie Technology Co., Ltd. (002635.SZ)

Previous Close$13.92
Intrinsic Value
Upside potential
Previous Close
$13.92

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

Suzhou Anjie Technology operates as a specialized manufacturer of intelligent terminal components, serving the global consumer electronics ecosystem. The company's core revenue model is built on the research, development, production, and sale of precision functional devices alongside precision structural parts and modules. These components are critical elements within smartphones, laptops, tablets, all-in-ones, wearable devices, and smart home products, positioning the firm as a key supplier in the technology hardware value chain. Operating within the highly competitive computer hardware sector, Anjie Technology has established a significant presence in China while expanding its footprint internationally. Its market position is that of a vital component partner to major original equipment manufacturers (OEMs), leveraging its technical expertise in precision manufacturing. The company's longevity, having been founded in 1999, provides a foundation of industry experience and customer relationships that support its competitive standing. Its focus on both functional and structural components allows it to offer integrated solutions, which can be a strategic advantage in securing design wins and maintaining long-term supply agreements in a dynamic and cost-sensitive market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 4.80 billion. Net income stood at CNY 262 million, resulting in a net profit margin of roughly 5.5%. The firm demonstrated solid cash generation, with operating cash flow reaching CNY 857 million, significantly exceeding its net income and indicating healthy earnings quality and efficient working capital management relative to its profitability.

Earnings Power And Capital Efficiency

The company's diluted earnings per share was CNY 0.39, reflecting its earnings power on a per-share basis. Capital expenditure was substantial at CNY 521 million, indicating ongoing investment in production capacity and technology. The difference between operating cash flow and capital expenditures suggests the company is generating sufficient internal cash to fund its growth investments, a positive sign of capital efficiency and self-sustainability.

Balance Sheet And Financial Health

Anjie Technology maintains a balanced financial structure with cash and equivalents of CNY 479 million. Total debt is reported at CNY 539 million, resulting in a net debt position of approximately CNY 60 million. This modest leverage indicates a conservative approach to financing and a strong capacity to service its obligations, contributing to overall financial stability and lower risk for a manufacturing-intensive business.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.20. This payout represents a dividend yield based on the current market capitalization and reflects a shareholder-friendly policy. The significant capital expenditure suggests a parallel focus on reinvesting for future growth, aiming to capture opportunities in the evolving intelligent terminal device market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.57 billion, the market valuation implies a price-to-earnings ratio based on the latest fiscal year. The beta of 0.5 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the technology hardware sector. This valuation incorporates expectations for stable performance and execution within its niche.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-standing industry presence, technical expertise in precision components, and its role as an essential supplier within the consumer electronics supply chain. The outlook is tied to the health of its end markets, including smartphones and wearable devices. Success will depend on maintaining technological relevance, cost competitiveness, and strong customer relationships amid global supply chain dynamics and cyclical demand.

Sources

Company FilingsFinancial Data Provider

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