investorscraft@gmail.com

Intrinsic ValueZhuhai Bojay Electronics Co.,Ltd. (002975.SZ)

Previous Close$82.66
Intrinsic Value
Upside potential
Previous Close
$82.66

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

Zhuhai Bojay Electronics operates as a specialized provider of industrial automation testing equipment and solutions within China's manufacturing sector. The company's core revenue model centers on the research, development, production, and sale of sophisticated testing systems for electronic product assembly lines. Its comprehensive product portfolio includes automation, RF test, acoustic test, in-circuit test, optical test, and vision test solutions, complemented by technical services that create recurring revenue streams. Operating in the industrials machinery segment, Bojay serves electronics manufacturers requiring precision testing capabilities during production processes. The company has established a niche position by focusing on integrated testing solutions rather than standalone components, addressing the growing demand for quality control automation in China's massive electronics manufacturing ecosystem. Founded in 2005 and headquartered in Zhuhai—a key electronics manufacturing hub—the company leverages its geographical advantage to serve regional clients while maintaining technical expertise in multiple testing methodologies. This strategic positioning allows Bojay to capitalize on the ongoing automation trend within Chinese industry, though it operates in a competitive landscape with both domestic and international automation equipment providers.

Revenue Profitability And Efficiency

For the fiscal year, Zhuhai Bojay reported revenue of approximately CNY 1.23 billion, achieving a net income of CNY 22.3 million. The company's profitability metrics indicate modest margins, with diluted earnings per share of CNY 0.16. Operational efficiency faced challenges as evidenced by negative operating cash flow of CNY -204.3 million, which may reflect working capital investments or timing differences in the capital-intensive automation equipment business. Capital expenditures of CNY -150.7 million suggest ongoing investment in production capacity or research and development initiatives.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained with thin net margins of approximately 1.8% on reported revenue. The negative operating cash flow relative to positive net income warrants monitoring, potentially indicating collection cycles or inventory build-up characteristic of project-based equipment sales. Capital allocation shows significant investment in property, plant, and equipment, suggesting focus on expanding manufacturing capabilities or developing new testing technologies to maintain competitive positioning in the automation sector.

Balance Sheet And Financial Health

Zhuhai Bojay maintains a balance sheet with CNY 354.4 million in cash and equivalents against total debt of CNY 568.9 million, indicating a leveraged position. The debt level relative to equity requires assessment of repayment capacity, particularly given the negative operating cash flow generation in the reporting period. The company's financial flexibility may be supported by its listed status, though the current liquidity position and debt structure merit careful evaluation for sustainable operations.

Growth Trends And Dividend Policy

Despite challenging profitability metrics, the company maintained a dividend distribution of CNY 0.127 per share, representing a payout that exceeds current earnings and suggests commitment to shareholder returns. Growth trends appear mixed, with the capital expenditure program indicating capacity expansion intentions, while current revenue levels and profitability reflect potential market pressures or competitive dynamics in the industrial automation equipment sector. The dividend policy may be supported by accumulated reserves rather than current earnings generation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.0 billion, the company trades at a significant premium to current earnings, reflecting market expectations for future growth in China's industrial automation sector. The beta of 0.964 suggests stock volatility slightly below the broader market average. Valuation multiples appear elevated relative to current profitability, indicating investor anticipation of improved operational performance or market share expansion in the evolving automation equipment landscape.

Strategic Advantages And Outlook

Zhuhai Bojay's strategic advantages include its specialized focus on integrated testing solutions and established presence in China's key manufacturing regions. The outlook depends on the company's ability to leverage automation trends while improving operational efficiency and cash flow generation. Success will require balancing technological innovation with cost management, particularly in a competitive environment where pricing pressure may impact margins. The company's future trajectory will likely be influenced by industrial investment cycles and adoption rates of advanced testing technologies in electronics manufacturing.

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