investorscraft@gmail.com

Intrinsic ValueXiamen Intretech Inc. (002925.SZ)

Previous Close$20.04
Intrinsic Value
Upside potential
Previous Close
$20.04

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

Xiamen Intretech Inc. operates as a diversified technology enterprise specializing in the design, production, and sale of intelligent control components, consumer electronics, and comprehensive intelligent manufacturing solutions. The company serves a broad industrial clientele across multiple sectors including electronics, automotive, food and beverage, petrochemicals, semiconductors, and medical industries. Its core revenue model is built on providing integrated smart solutions, which encompass smart factory systems, industrial robots, and automation/informatization platforms that enhance operational efficiency for its customers. This positions Intretech at the intersection of industrial automation and the Internet of Things (IoT) ecosystem. The company's market position is characterized by its vertical integration, offering everything from individual components like smart home and vehicle products to complete turnkey solutions for industrial digital transformation. This diverse portfolio allows it to capture value across different stages of the smart technology value chain, from component supply to system integration. Operating primarily from its base in Xiamen, China, the company has expanded its reach internationally, catering to the growing global demand for industrial automation and smart living solutions driven by trends in digitalization and efficiency optimization.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Xiamen Intretech reported revenue of CNY 3.57 billion. The company achieved a net income of CNY 251.5 million, indicating a net profit margin of approximately 7.0%. Operating cash flow was positive at CNY 431.3 million, which comfortably covered capital expenditures of CNY 534.3 million, reflecting disciplined investment in its intelligent manufacturing capabilities and suggesting efficient management of operational resources.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.33. The significant capital expenditure, which exceeded operating cash flow, points to a strategic reinvestment phase aimed at expanding production capacity and technological infrastructure. This investment is crucial for sustaining its competitive edge in the capital-intensive intelligent manufacturing and automation sectors, with the goal of enhancing future earnings power.

Balance Sheet And Financial Health

Intretech maintains a solid balance sheet with cash and equivalents of CNY 833.7 million. Total debt is reported at CNY 321.7 million, resulting in a conservative debt-to-equity profile and indicating low financial leverage. This strong liquidity position provides ample flexibility to fund ongoing operations and strategic initiatives without undue strain, underpinning the company's financial stability.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.43. This dividend exceeds the diluted EPS of CNY 0.33, which may suggest a payout policy utilizing retained earnings or a strategic decision to maintain investor confidence. The substantial capital expenditures signal a focus on long-term growth through capacity expansion and technological advancement in its core intelligent solutions markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.69 billion, the market valuation reflects investor expectations for the company's role in China's industrial automation and smart technology sectors. A beta of 0.818 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking exposure to the technology sector with a moderate risk profile.

Strategic Advantages And Outlook

Intretech's strategic advantage lies in its integrated offering of components and full smart solutions, catering to diverse industrial and consumer applications. The outlook is tied to the continued adoption of automation and IoT technologies across its target industries. Success will depend on effectively deploying its recent capital investments to drive innovation, capture market share, and improve profitability in a competitive landscape.

Sources

Company Financial ReportsShenzhen 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