investorscraft@gmail.com

Intrinsic ValueSuntak Technology Co.,Ltd. (002815.SZ)

Previous Close$14.88
Intrinsic Value
Upside potential
Previous Close
$14.88

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

Suntak Technology Co., Ltd. operates as a specialized manufacturer of printed circuit boards (PCBs) within China's competitive technology hardware sector. The company generates revenue through the design, production, and sale of a diverse portfolio of PCB products, including sophisticated 4-layer rigid-flexible boards, high-density interconnect (HDI) boards, heavy copper boards, and large panel lamination boards. Its comprehensive offering caters to a broad spectrum of industrial applications, positioning it as a critical supplier to multiple end-markets. Suntak serves demanding sectors such as communications infrastructure, industrial control systems, automotive electronics, medical devices, and aerospace, requiring high reliability and technical precision. The company has established a global footprint, exporting its products to Europe, North America, Japan, and other Asia-Pacific countries, which diversifies its revenue streams and mitigates regional economic dependencies. Founded in 1995 and based in Shenzhen, a major electronics manufacturing hub, Suntak leverages its long-standing operational experience and proximity to supply chains. Its market position is that of a established domestic player competing on technological capability and manufacturing scale against both local and international PCB producers, serving clients who require customized, high-performance circuit solutions.

Revenue Profitability And Efficiency

For the fiscal year, Suntak Technology reported revenue of CNY 6.28 billion, achieving a net income of CNY 257.7 million. This translates to a net profit margin of approximately 4.1%, indicating the competitive and potentially capital-intensive nature of the PCB manufacturing industry. The company generated CNY 449.2 million in operating cash flow, which was substantially utilized for capital expenditures of CNY -1.03 billion, reflecting significant ongoing investment in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.24, providing a clear measure of its earnings power on a per-share basis. The substantial capital expenditure, which exceeded operating cash flow, suggests a strategy focused on growth and modernization. This investment level is typical in industries requiring advanced manufacturing equipment to maintain technological competitiveness and meet evolving product specifications from clients in high-tech sectors.

Balance Sheet And Financial Health

Suntak maintains a cash and equivalents position of CNY 1.25 billion against total debt of CNY 2.07 billion. This debt level indicates the use of leverage, likely to fund its significant capital investment program. The balance between cash reserves and debt obligations will be a key factor in assessing the company's financial flexibility and ability to manage its capital structure amidst a cycle of heavy investment.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend per share of CNY 0.12. This payout represents a 50% dividend payout ratio based on its diluted EPS, signaling a balanced approach between rewarding investors and retaining earnings for reinvestment into the business to fuel future growth initiatives and maintain its competitive stance in the PCB market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.07 billion, the market valuation reflects investor expectations for Suntak's future growth within the electronics supply chain. A beta of 1.19 suggests the stock has historically exhibited higher volatility than the broader market, which is consistent with its sector classification and exposure to cyclical technology and industrial end-markets.

Strategic Advantages And Outlook

Suntak's strategic advantages include its long-established presence since 1995, diverse product portfolio catering to multiple high-growth industries, and an export-oriented business model. The outlook is tied to global demand for electronic components, particularly from the communications, automotive, and industrial sectors. Success will depend on its ability to continuously innovate, manage costs effectively, and navigate the competitive dynamics of the global PCB manufacturing landscape.

Sources

Company FinancialsShenzhen Stock Exchange

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