investorscraft@gmail.com

Intrinsic ValueDongguan Aohai Technology Co., Ltd. (002993.SZ)

Previous Close$49.05
Intrinsic Value
Upside potential
Previous Close
$49.05

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

Dongguan Aohai Technology Co., Ltd. operates as a specialized manufacturer within China's competitive consumer electronics sector, focusing on power management and smart charging solutions. The company's core revenue model is built on the research, development, and direct sale of a diversified portfolio of electronic products, including low-power smart chargers, mobile power supplies, and integrated power systems for both personal and home use. Its strategic positioning leverages deep integration across the value chain, from R&D to production, targeting the growing demand for efficient power accessories driven by the proliferation of mobile devices and smart home ecosystems. Aohai Technology distinguishes itself through technical expertise in power supply integration, serving a market that values reliability and innovation in energy storage and conversion. The company's expansion into AI hardware and personal energy packs indicates an adaptive approach to emerging technological trends, aiming to capture adjacent opportunities within the broader industrials landscape. This focus on niche, high-value segments allows it to maintain relevance despite intense competition from larger electronics conglomerates.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 6.42 billion, achieving a net income of CNY 464.9 million, which translates to a healthy net margin of approximately 7.2%. Operating cash flow was strong at CNY 497.0 million, demonstrating effective conversion of earnings into cash. Capital expenditures of CNY 580.1 million indicate significant ongoing investment in production capacity and technological upgrades, reflecting a commitment to sustaining its competitive position.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted earnings per share of CNY 1.68. The substantial capital expenditure, which exceeded operating cash flow, suggests a strategic reinvestment phase aimed at future growth. This investment intensity is typical for technology-focused industrials seeking to advance their product offerings and manufacturing capabilities, with the expectation of generating higher returns in subsequent periods.

Balance Sheet And Financial Health

Aohai Technology maintains a robust balance sheet, highlighted by a cash and equivalents position of CNY 1.90 billion. Total debt is a modest CNY 292.2 million, resulting in a conservative leverage profile. This significant net cash position provides ample liquidity to fund operations, weather economic downturns, and pursue strategic initiatives without relying heavily on external financing.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, evidenced by a substantial dividend per share of CNY 1.50. This payout, against an EPS of CNY 1.68, indicates a high dividend distribution ratio, signaling management's confidence in current profitability and stable cash generation. The strategy balances rewarding shareholders with reinvesting for growth, as seen in the high capex.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.79 billion, the stock trades at a price-to-earnings ratio of around 27.4 based on FY 2024 earnings. A remarkably low beta of 0.074 suggests the stock has exhibited very low volatility relative to the broader market, which may reflect investor perception of it as a stable, niche industrial player with defensive characteristics.

Strategic Advantages And Outlook

Aohai's strategic advantages lie in its specialized focus on power management technology and vertically integrated operations. The outlook is tied to its ability to innovate within smart charging and expand into growth areas like AI hardware. Its strong balance sheet provides a solid foundation to navigate market shifts and invest in R&D, positioning the company to capitalize on the long-term trend towards electrification and smarter energy solutions.

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