investorscraft@gmail.com

Intrinsic ValueZhejiang MTCN Technology Co.,Ltd. (003026.SZ)

Previous Close$34.80
Intrinsic Value
Upside potential
Previous Close
$34.80

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

Zhejiang MTCN Technology operates as a specialized manufacturer within China's semiconductor supply chain, focusing on the production of crystalline silicon materials and electronic components. The company's core revenue model is built on manufacturing and selling semiconductor wafers and silicon rods, which serve as fundamental building blocks for the broader electronics industry. This positions MTCN in the upstream segment of the semiconductor value chain, supplying essential raw materials to downstream manufacturers of integrated circuits and solar photovoltaic products. The company's operations are deeply integrated into China's strategic push for semiconductor self-sufficiency, benefiting from domestic policy support while navigating competitive global market dynamics. MTCN's market position reflects that of a niche industrial supplier rather than a consumer-facing brand, with its success tied to manufacturing efficiency, quality control, and relationships with industrial clients in the technology and renewable energy sectors. Founded in 2010 and based in Changxing, the company has established itself as a regional player in a capital-intensive industry characterized by cyclical demand patterns and significant technological advancement requirements.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 422.6 million with net income of CNY 22.8 million, translating to a net profit margin of approximately 5.4%. Operating cash flow generation was healthy at CNY 41.9 million, significantly exceeding net income and indicating strong cash conversion from operations. Capital expenditures of CNY 29.0 million suggest ongoing investment in production capacity, though the company maintained positive free cash flow after accounting for these investments.

Earnings Power And Capital Efficiency

MTCN demonstrated modest earnings power with diluted EPS of CNY 0.18 for the fiscal year. The company's capital efficiency appears reasonable, with operating cash flow covering capital expenditures by a comfortable margin. The relationship between operating cash flow and net income suggests effective working capital management, though the absolute scale of earnings remains modest relative to the company's market capitalization and the capital-intensive nature of semiconductor manufacturing.

Balance Sheet And Financial Health

The company maintains a conservative financial position with CNY 166.4 million in cash and equivalents against total debt of CNY 189.4 million, resulting in a net debt position of approximately CNY 23.0 million. This modest leverage indicates a balanced approach to financing, with sufficient liquidity to meet obligations. The balance sheet structure appears appropriate for a manufacturing company in a cyclical industry, providing some buffer against potential market downturns.

Growth Trends And Dividend Policy

MTCN has implemented a shareholder-friendly dividend policy, distributing CNY 0.15 per share despite its modest earnings level. This represents a substantial payout ratio relative to its EPS of CNY 0.18, indicating management's commitment to returning capital to shareholders. The company's growth trajectory appears measured, with capital expenditures suggesting incremental capacity expansion rather than aggressive growth initiatives in the current period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.53 billion, the company trades at significant multiples relative to its current financial metrics, suggesting market expectations for substantial future growth. The valuation implies investors anticipate meaningful expansion in the company's semiconductor materials business, potentially driven by China's domestic semiconductor industry development. The beta of 0.95 indicates stock price volatility roughly in line with the broader market.

Strategic Advantages And Outlook

The company's strategic position within China's semiconductor ecosystem represents its primary advantage, benefiting from national industrial policy support. However, it operates in a competitive global market with significant technological and capital requirements. The outlook depends on execution capabilities, technological advancement, and the cyclical dynamics of the semiconductor industry, particularly China's progress in achieving semiconductor self-sufficiency goals amid international trade tensions.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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