investorscraft@gmail.com

Intrinsic ValueShenZhen Click Technology Co.,LTD. (002782.SZ)

Previous Close$23.88
Intrinsic Value
Upside potential
Previous Close
$23.88

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

Shenzhen Click Technology operates as a specialized manufacturer within the electrical equipment sector, focusing on power supply solutions across multiple applications. The company's core revenue model is built on designing, producing, and selling LED lighting power supplies, battery chargers, communication power systems, and related magnetic components. This diversified product portfolio serves industrial, commercial, and emerging technology markets, positioning the firm as an integrated solutions provider rather than a commodity manufacturer. With operations spanning domestic Chinese markets and international exports to Europe, North America, Australia, and South America, the company has established a global footprint while maintaining its manufacturing base in Shenzhen's industrial ecosystem. Its long-standing presence since 1995 provides historical credibility in an industry where reliability and technical expertise are critical differentiators. The company's strategic focus on both traditional power supplies and growth segments like electric vehicle charging infrastructure and inverters demonstrates adaptive market positioning within the evolving energy technology landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 4.69 billion with net income of CNY 230 million, translating to a net margin of approximately 4.9%. Operating cash flow generation was strong at CNY 476 million, significantly exceeding capital expenditures of CNY 101 million. This indicates efficient conversion of earnings into cash and disciplined investment in productive assets. The company maintains adequate liquidity to support ongoing operations while funding strategic growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.47. Operating cash flow substantially exceeded net income, suggesting high-quality earnings and efficient working capital management. The positive spread between operating cash flow and capital expenditures indicates the business generates sufficient internal funds to support both maintenance and growth investments without excessive external financing requirements.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with cash and equivalents of CNY 591 million against total debt of just CNY 75 million, resulting in a robust net cash position. This minimal leverage provides significant financial flexibility and resilience against market downturns. The strong liquidity position supports both operational needs and potential strategic investments without straining the company's financial structure.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.15. This represents a payout ratio of approximately 32% of diluted EPS, balancing returns to shareholders with retained earnings for reinvestment. The company's established market position and export footprint provide a foundation for sustainable growth, though specific growth rates are not verifiable from the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.19 billion, the company trades at a P/E ratio around 35.6 times trailing earnings. The beta of 0.677 suggests lower volatility compared to the broader market, potentially reflecting investor perception of stable but moderate growth prospects. The valuation appears to incorporate expectations for continued execution in its core power supply markets and potential expansion in electric vehicle charging infrastructure.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established manufacturing expertise, diversified product portfolio, and global customer base. Its positioning in growing segments like EV charging infrastructure provides exposure to structural energy transition trends. The conservative financial structure and strong cash generation provide flexibility to navigate market cycles and capitalize on expansion opportunities. Maintaining technological competitiveness and managing input cost pressures will be key to sustaining profitability.

Sources

Company DescriptionFinancial Metrics 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