investorscraft@gmail.com

Intrinsic ValueShennan Circuit Company Limited (002916.SZ)

Previous Close$233.60
Intrinsic Value
Upside potential
Previous Close
$233.60

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

Shennan Circuit Company Limited operates as a specialized manufacturer within the global electronics supply chain, focusing on the design, production, and sale of printed circuit boards (PCBs), advanced packaging substrates, and electronic assemblies. The company serves a diverse clientele across various end-markets, including communications, computing, and consumer electronics, positioning itself as a critical enabler of electronic device functionality. Its core revenue model is derived from the manufacturing and sale of these essential components, which form the foundational infrastructure for virtually all modern electronic equipment. Founded in 1984 and headquartered in Shenzhen, China, a global hub for electronics manufacturing, the company leverages its deep-rooted presence and technical expertise to maintain a competitive stance. Its market position is characterized by its specialization in a capital-intensive and technologically demanding sector, requiring significant investment in production facilities and research and development to keep pace with evolving industry standards like miniaturization and higher circuit densities. The company's operations span both domestic and international markets, allowing it to mitigate regional economic fluctuations and tap into global demand for electronic components.

Revenue Profitability And Efficiency

For the fiscal year, Shennan Circuit reported robust revenue of approximately CNY 17.9 billion, demonstrating its significant scale within the PCB industry. The company translated this top-line performance into a net income of CNY 1.88 billion, reflecting effective cost management and operational control. The generation of CNY 2.98 billion in operating cash flow significantly exceeded net income, indicating high-quality earnings and strong cash conversion efficiency from its core business activities.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted earnings per share of CNY 2.82. Capital allocation appears disciplined, with substantial capital expenditures of CNY 2.53 billion, which suggests ongoing investment in production capacity and technological upgrades. This level of investment, while significant, is typical for a manufacturing-focused entity in a rapidly evolving sector, aimed at maintaining technological competitiveness and future growth potential.

Balance Sheet And Financial Health

Shennan Circuit maintains a balanced financial structure with cash and equivalents of CNY 1.55 billion. Total debt stands at CNY 2.59 billion, indicating a leveraged but manageable position. The company's financial health is supported by its ability to generate strong operational cash flows, which provides a buffer for servicing debt obligations and funding its considerable capital investment requirements without excessive strain.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, distributing a dividend of CNY 1.15 per share. This dividend policy, coupled with significant reinvestment via capital expenditures, reflects a balanced approach to growth. The strategy suggests a focus on sustaining operational expansion and technological advancement while directly rewarding investors, indicating confidence in its stable cash flow generation to support both objectives simultaneously.

Valuation And Market Expectations

With a market capitalization of approximately CNY 127 billion, the market valuation implies certain growth expectations relative to the company's current earnings. A beta of 1.29 indicates that the stock has exhibited higher volatility than the broader market, which is characteristic of technology and manufacturing stocks. This volatility reflects market perceptions of sensitivity to economic cycles and industry-specific demand fluctuations.

Strategic Advantages And Outlook

Shennan Circuit's long-standing industry presence since 1984 provides a foundational advantage in experience and customer relationships. Its strategic location in Shenzhen offers proximity to a dense ecosystem of electronics manufacturers and suppliers. The outlook is tied to global demand for electronic components, with the company's continued investment in advanced packaging substrates positioning it to capitalize on trends in high-performance computing and next-generation communication technologies.

Sources

Company Annual ReportShenzhen 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