investorscraft@gmail.com

Intrinsic ValueQingdao Gon Technology Co., Ltd. (002768.SZ)

Previous Close$58.69
Intrinsic Value
Upside potential
Previous Close
$58.69

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

Qingdao Gon Technology operates as a specialized chemical company focused on the development, production, and sale of modified plastic materials and engineered components. The company's core revenue model derives from manufacturing customized plastic formulations, including glass fiber reinforced polymers like PP, AS, and ABS, alongside flame-retardant compounds such as PC/ABS. These specialized materials serve as critical inputs for diverse industrial sectors, positioning the firm within the broader basic materials value chain. Gon Technology further enhances its market position by producing finished plastic products, including axial flow fans, centrifugal fans, and various components for home appliances and automotive applications. This integrated approach from raw material modification to component manufacturing creates multiple revenue streams while addressing specific customer technical requirements. The company's strategic focus on research-intensive material science enables it to compete in niche segments of the plastics industry, particularly where performance characteristics like strength, heat resistance, or flame retardancy are essential. Its customer base spans major OEMs in home appliances, automotive, electronics, and construction industries, primarily within the Chinese manufacturing ecosystem. This sector specialization allows Gon Technology to develop deep client relationships and technical expertise, though it remains exposed to cyclical demand patterns in its end markets. The company's market position reflects its two-decade evolution from a basic compounder to a solutions provider offering both materials and components.

Revenue Profitability And Efficiency

The company reported robust revenue of approximately CNY 19.2 billion for the fiscal year, demonstrating significant scale within its specialty chemicals niche. Profitability metrics indicate a net income of CNY 676 million, translating to a net margin of approximately 3.5%, which is characteristic of capital-intensive materials businesses. Operating cash flow generation of CNY 553 million, while positive, was substantially lower than net income, suggesting potential working capital investments or timing differences in cash collection during the period.

Earnings Power And Capital Efficiency

Gon Technology delivered diluted earnings per share of CNY 2.52, reflecting its earnings capacity relative to its equity base. The company maintained substantial capital expenditures of CNY 397 million, indicating ongoing investment in production capacity and technological capabilities. This investment level, representing approximately 2% of revenue, suggests a moderate capital intensity profile for a manufacturing-oriented business focused on maintaining competitive production assets.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 3.0 billion, providing significant financial flexibility. However, total debt of CNY 4.5 billion results in a net debt position, though the substantial cash balance mitigates leverage concerns. The company's financial structure appears balanced, with adequate resources to fund operations while maintaining capacity for strategic investments or weathering industry downturns.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach through a dividend per share of CNY 0.28, representing a payout ratio of approximately 11% based on reported EPS. This conservative distribution policy retains substantial earnings for reinvestment while providing income to shareholders. The growth trajectory appears stable, with the company well-positioned to benefit from ongoing demand for advanced materials in its core end markets, particularly in China's manufacturing sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.1 billion, the company trades at a price-to-earnings ratio of around 18x based on current earnings. The beta coefficient of 0.69 indicates lower volatility compared to the broader market, suggesting investors perceive the business as relatively defensive. This valuation multiple reflects market expectations for steady performance within the specialized materials sector, balancing growth potential against cyclical industry characteristics.

Strategic Advantages And Outlook

Gon Technology's strategic advantages stem from its integrated business model spanning material development to component manufacturing, creating technical barriers to entry. The company's two-decade operating history provides established customer relationships and manufacturing expertise. The outlook remains tied to demand trends in key end markets, particularly Chinese appliance and automotive production, with opportunities arising from increasing technical requirements for advanced plastic materials in industrial applications.

Sources

Company Financial ReportsShenzhen 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