investorscraft@gmail.com

Intrinsic ValueSuzhou Shijia Science & Technology Inc. (002796.SZ)

Previous Close$44.60
Intrinsic Value
Upside potential
Previous Close
$44.60

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 Shijia Science & Technology Inc. operates as a specialized industrial manufacturer focused on elevator system components, precision metal plate systems, and electrical assembly products. Founded in 1990 and headquartered in Suzhou, China, the company serves the broader industrial machinery sector with essential components that support infrastructure development and manufacturing automation. Its core revenue model derives from manufacturing and selling precision-engineered parts to elevator manufacturers and industrial clients, positioning it within the industrial supply chain. The company occupies a niche position in China's industrial landscape, leveraging its long-standing presence and specialized manufacturing capabilities to cater to domestic infrastructure and construction demands. While not a market leader, it benefits from steady demand driven by urbanization trends and maintenance requirements in the elevator industry, though it faces competition from larger industrial conglomerates and specialized component manufacturers.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of approximately CNY 960 million with net income of CNY 92.1 million, translating to a net profit margin of 9.6%. This indicates reasonable profitability within its industrial niche. However, operating cash flow was negative CNY 6.7 million, while capital expenditures were substantial at CNY 68 million, suggesting potential working capital pressures or investment phases that impacted cash generation during the period.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.37. The significant capital expenditure relative to operating cash flow indicates active investment in productive capacity, though the negative operating cash flow raises questions about the timing of cash conversion cycles. The balance between maintaining profitability while funding growth initiatives appears to be a key focus area for capital allocation decisions.

Balance Sheet And Financial Health

Suzhou Shijia maintains a conservative financial structure with cash and equivalents of CNY 209 million against total debt of CNY 84.1 million, indicating a strong liquidity position. The low debt level relative to cash reserves provides financial flexibility and suggests a low-risk balance sheet. This conservative approach supports operational stability in the capital-intensive industrial manufacturing sector.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings to fund operations and growth initiatives. This approach is consistent with many small to mid-cap industrial manufacturers focusing on reinvestment rather than shareholder distributions. The capital expenditure level suggests ongoing investment in production capabilities, though revenue growth trends would require multi-year analysis for proper context.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.65 billion and a beta of 0.52, the stock exhibits lower volatility than the broader market. The current valuation reflects investor expectations for stable performance in its industrial niche, with the low beta suggesting perceived defensive characteristics relative to market cycles in the Chinese industrial sector.

Strategic Advantages And Outlook

The company's strategic position benefits from its long-established presence in China's industrial base and specialization in elevator components, which provides recurring revenue from maintenance and replacement markets. Its conservative balance sheet offers stability, though success depends on navigating industrial cycles and competition. The outlook hinges on execution in targeted industrial segments and efficient capital deployment to drive sustainable growth.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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