investorscraft@gmail.com

Intrinsic ValueChengdu Spaceon Electronics Co., Ltd. (002935.SZ)

Previous Close$21.21
Intrinsic Value
Upside potential
Previous Close
$21.21

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

Chengdu Spaceon Electronics operates as a specialized technology company focused on precision time frequency solutions and satellite application products. The company's core revenue model derives from the research, development, production, and sale of highly technical components including atomic clocks, crystal devices, and frequency equipment. These products serve critical infrastructure needs across space missions, satellite navigation systems, military and defense applications, and telecommunications networks. Operating within China's strategic technology sector, Spaceon Electronics occupies a niche position supplying essential timing and synchronization technologies that underpin modern communication and navigation systems. The company leverages its technical expertise to maintain relationships with government and defense contractors, positioning itself as a domestic supplier for China's Bei Dou satellite navigation ecosystem. This market positioning provides some insulation from broader commercial competition but creates dependency on national infrastructure spending priorities. The specialized nature of its products requires significant R&D investment and creates high barriers to entry, though it also limits addressable market size compared to broader electronics manufacturers.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 964.4 million with net income of CNY 64.2 million, representing a net margin of approximately 6.7%. Operating cash flow generation was healthy at CNY 99.5 million, significantly exceeding capital expenditures of CNY 23.3 million. The positive operating cash flow coverage of investments indicates efficient capital deployment in its specialized manufacturing operations, though profitability margins remain moderate for the technology sector.

Earnings Power And Capital Efficiency

The company demonstrated modest earnings power with diluted EPS of CNY 0.15. Capital efficiency appears reasonable given the capital-intensive nature of its precision manufacturing business, with operating cash flow comfortably funding ongoing investments. The business model requires sustained R&D spending to maintain technological competitiveness in its niche markets, which may pressure near-term earnings despite the strategic importance of its product portfolio.

Balance Sheet And Financial Health

Spaceon Electronics maintains a solid financial position with cash and equivalents of CNY 484.2 million against total debt of CNY 368.9 million, providing a comfortable liquidity buffer. The conservative balance sheet structure with substantial cash reserves suggests financial stability and capacity to weather industry cycles. The company's debt level appears manageable relative to its cash position and operating cash flow generation.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy with a dividend per share of CNY 0.05, representing a payout ratio of approximately 33% based on FY 2024 earnings. This balanced approach indicates management's commitment to returning capital while retaining sufficient earnings for reinvestment in growth initiatives. Future growth will likely depend on continued adoption of satellite navigation technologies and defense spending trends in its core markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.55 billion, the company trades at a price-to-earnings multiple reflective of its niche market position and moderate growth prospects. The beta of 0.57 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable, though not explosive, growth expectations given its specialized government and defense-oriented customer base.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized technical expertise in precision timing systems and established position within China's satellite navigation ecosystem. Its outlook is tied to continued government investment in space and defense infrastructure, particularly the Bei Dou system. The main challenges include dependence on national policy priorities and the need for continuous innovation to maintain technological leadership in its specialized domain against potential competitors.

Sources

Company Annual ReportPublic Financial 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