investorscraft@gmail.com

Intrinsic ValueGettop Acoustic Co., Ltd. (002655.SZ)

Previous Close$12.88
Intrinsic Value
Upside potential
Previous Close
$12.88

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

Gettop Acoustic Co., Ltd. operates as a specialized manufacturer within the global electro-acoustic components industry, producing miniature microphones, micro speakers/receivers, and integrated module products. The company's core revenue model is based on the design, manufacturing, and sale of these essential components to consumer electronics original equipment manufacturers (OEMs). Its products serve as critical audio input and output solutions for a diverse range of applications, including mobile communication devices, portable computers, flat panel televisions, personal digital devices, and automotive kits. Gettop Acoustic positions itself as a solutions provider in the highly competitive technology hardware sector, catering to the demanding specifications of modern consumer electronics. The company's market standing is built on its manufacturing capabilities and its ability to supply components that meet the miniaturization and performance requirements of leading device brands. Operating from its base in Weifang, China, the company leverages its established production infrastructure to serve a worldwide customer base, competing on factors such as technical performance, reliability, and cost-effectiveness within the global supply chain for acoustic components.

Revenue Profitability And Efficiency

For the fiscal year, Gettop Acoustic reported revenue of approximately CNY 1.21 billion, achieving a net income of CNY 78.9 million. This translates to a net profit margin of roughly 6.5%, indicating moderate profitability in its competitive hardware manufacturing sector. The company generated positive operating cash flow of CNY 53.5 million, which was significantly outweighed by capital expenditures of CNY -160.9 million, suggesting substantial ongoing investment in its production capabilities or capacity expansion during the period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.22, reflecting its earnings power on a per-share basis. The significant capital expenditure outflow, which exceeded operating cash flow, points to a period of intensive investment. This dynamic indicates that current earnings are being reinvested back into the business, potentially for future growth, rather than being fully available for shareholder returns or debt reduction in the short term.

Balance Sheet And Financial Health

Gettop Acoustic maintained a cash and equivalents position of CNY 254.3 million against total debt of CNY 399.0 million. This results in a net debt position, indicating leverage on the balance sheet. The relationship between cash and debt suggests the company utilizes borrowed funds to support its operations and investments, which is common in capital-intensive manufacturing but requires careful management of liquidity and interest coverage.

Growth Trends And Dividend Policy

The company demonstrated a commitment to returning capital to shareholders by declaring a dividend per share of CNY 0.03. This payout represents a dividend yield based on the current share price and reflects a balanced approach to capital allocation, distributing a portion of profits while likely retaining earnings for reinvestment. The growth trajectory must be assessed in the context of the substantial capital expenditures aimed at future expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.05 billion, the market assigns a valuation that is a multiple of the company's current earnings. A beta of 1.68 indicates that the stock has historically been significantly more volatile than the broader market, suggesting that investors price in higher risk, potentially related to the cyclical nature of the consumer electronics supply chain or company-specific factors.

Strategic Advantages And Outlook

Gettop's strategic position is anchored in its long-standing specialization in electro-acoustic components, a foundational technology for numerous consumer electronic devices. The outlook for the company is tied to global demand for smartphones, PCs, and other audio-enabled electronics. Its challenge lies in maintaining technological relevance and cost competitiveness against other manufacturers, while its opportunity exists in capitalizing on trends like advanced audio features in devices and new product categories requiring acoustic solutions.

Sources

Company FinancialsShenzhen Stock Exchange Filings

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