investorscraft@gmail.com

Intrinsic ValueShenzhen King Explorer Science and Technology Corporation (002917.SZ)

Previous Close$14.45
Intrinsic Value
Upside potential
Previous Close
$14.45

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 King Explorer Science and Technology Corporation operates as a specialized technology provider within China's industrial explosives sector, focusing on the design, manufacture, and sale of intelligent equipment systems. The company serves a critical niche by supplying civil explosive production companies and blasting service providers with automated production lines, bulk emulsion modules, and robotic packaging solutions. Its comprehensive product portfolio includes mobile charging units, track-and-trace systems, and proprietary JWL-RMA management software, positioning it as an integrated solutions provider rather than merely an equipment manufacturer. This strategic focus on automation and digital management systems allows King Explorer to capture value across the explosives production chain, from initial manufacturing to end-use application in mining and construction. The company maintains a strong domestic presence in China while expanding internationally, leveraging its 1994 founding heritage and Shenzhen headquarters to innovate within a highly regulated industry. By combining hardware manufacturing with technical consulting services, the company establishes long-term client relationships and recurring revenue streams, reinforcing its market position as a technology enabler for industrial safety and efficiency.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.63 billion for the fiscal year, achieving a net income of CNY 124 million. This translates to a net profit margin of approximately 7.6%, indicating moderate profitability within its specialized industrial niche. Operating cash flow stood at CNY 141 million, comfortably covering capital expenditures of CNY 20 million, suggesting efficient cash generation from core operations. The business demonstrates fundamental operational viability, though margin levels reflect the capital-intensive nature of its equipment manufacturing model.

Earnings Power And Capital Efficiency

King Explorer reported diluted earnings per share of CNY 0.36, reflecting its earnings capacity relative to its 343 million outstanding shares. The positive operating cash flow significantly exceeded capital investments, indicating strong capital discipline and the ability to self-fund growth initiatives. The company's capital expenditure intensity appears moderate, with investments focused on maintaining technological capabilities rather than aggressive expansion, supporting sustainable earnings power.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 439 million in cash and equivalents against total debt of CNY 588 million. This liquidity position provides adequate coverage for near-term obligations while the debt level appears manageable relative to the company's market capitalization of CNY 4.86 billion. The balance sheet structure suggests a focus on maintaining financial flexibility within a cyclical industry, without excessive leverage.

Growth Trends And Dividend Policy

King Explorer demonstrates a commitment to shareholder returns through its dividend distribution of CNY 0.10 per share. The dividend policy, combined with the company's international expansion efforts, indicates a balanced approach to capital allocation between growth investments and direct returns to shareholders. The company's positioning in industrial automation suggests potential for organic growth tied to infrastructure development cycles and technological adoption in mining sectors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.86 billion, the company trades at a price-to-earnings multiple derived from its current earnings profile. The low beta of 0.191 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its niche market positioning and specialized business model. Market expectations appear to incorporate the company's stable, though not explosive, growth trajectory within its industrial segment.

Strategic Advantages And Outlook

King Explorer's strategic advantage lies in its deep specialization in explosive production automation and long-standing industry relationships. The company's outlook is tied to infrastructure investment cycles and technological adoption in mining safety. Its focus on integrated solutions combining equipment and software provides differentiation, though performance remains subject to regulatory developments and capital expenditure patterns in the industrial and mining sectors it serves.

Sources

Company filingsMarket data

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