investorscraft@gmail.com

Intrinsic ValueNingbo Sunrise Elc Technology Co.,Ltd (002937.SZ)

Previous Close$23.97
Intrinsic Value
Upside potential
Previous Close
$23.97

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

Ningbo Sunrise Elc Technology operates as a specialized manufacturer within the technology hardware sector, focusing on precision electronic components across three primary product categories. The company's core revenue model is built on manufacturing and selling consumer electronics, customer premise equipment, and automotive electronic products. Its diverse product portfolio includes connectors, sockets, communication components, heat sinks, and automotive power components, serving various downstream industries through a business-to-business manufacturing approach. Operating from its base in Cixi, China, since 2001, the company has established itself as a component supplier in the global electronics supply chain. Its market position reflects a focus on mid-tier manufacturing capabilities rather than consumer-facing brand development, competing in segments requiring precision engineering and reliable component supply. The company navigates a competitive landscape characterized by price sensitivity and technological evolution, requiring continuous adaptation to industry standards and customer specifications across its served markets.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 1.90 billion for the period, demonstrating its operational scale within the component manufacturing sector. Net income reached CNY 228.5 million, resulting in a healthy net profit margin of approximately 12.0%, indicating effective cost management relative to industry peers. Operating cash flow of CNY 321.6 million significantly exceeded net income, suggesting strong cash conversion efficiency and working capital management. Capital expenditures of CNY 191.0 million reflect ongoing investments in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.77, reflecting the company's earnings generation capability on a per-share basis. The substantial operating cash flow generation relative to net income underscores robust underlying business performance and quality of earnings. The gap between operating cash flow and capital expenditures indicates the company's ability to self-fund growth initiatives while maintaining operational flexibility. These metrics collectively demonstrate satisfactory capital allocation efficiency within the capital-intensive electronics manufacturing industry.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 880.2 million providing substantial liquidity. Total debt of CNY 419.2 million results in a net cash position, indicating strong balance sheet health and financial flexibility. This conservative leverage profile positions the company well to withstand industry cyclicality and pursue strategic opportunities. The robust cash position relative to debt obligations suggests minimal financial distress risk under normal operating conditions.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through its dividend policy, distributing CNY 0.30 per share. This represents a payout ratio of approximately 39% based on diluted EPS, balancing capital return with retention for reinvestment. The dividend yield must be assessed relative to the company's current market valuation and growth prospects. The capital expenditure level indicates ongoing investment in maintaining competitive manufacturing capabilities and potential capacity expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.48 billion, the company trades at a price-to-earnings ratio of around 24 based on current earnings. The beta of 0.193 suggests lower volatility relative to the broader market, potentially reflecting the company's established market position and predictable business model. This valuation multiple incorporates market expectations for stable growth within the electronic components sector and the company's specific competitive positioning.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified product portfolio across consumer, telecommunications, and automotive electronics segments, providing revenue stability. Its established manufacturing expertise and two-decade operating history contribute to customer relationships and production efficiency. The outlook depends on continued demand from end markets, particularly automotive electronics growth, while navigating global supply chain dynamics and cost pressures. Maintaining technological relevance and manufacturing efficiency will be critical for sustained competitiveness in the evolving electronics component landscape.

Sources

Company financial statementsMarket data providers

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