investorscraft@gmail.com

Intrinsic ValueWuxi Boton Technology Co., Ltd. (300031.SZ)

Previous Close$23.13
Intrinsic Value
Upside potential
Previous Close
$23.13

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

Wuxi Boton Technology operates a dual-business model spanning industrial machinery and mobile internet services. Its core industrial segment specializes in manufacturing high-performance conveyor belts for demanding applications across mining, steel, cement, and port industries. The company produces specialized belts including heat-resistant, steel cord, and flame-retardant variants, serving critical infrastructure sectors with durable material handling solutions. This industrial foundation is complemented by a strategic diversification into mobile internet services, focusing on game distribution and operation. Within China's industrial sector, Boton Technology has established itself as a specialized supplier for bulk material handling systems, leveraging technical expertise in rubber compound engineering and belt manufacturing. The company's market position reflects this hybrid approach, balancing traditional industrial manufacturing with digital service expansion to create diversified revenue streams while maintaining its industrial heritage.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 3.30 billion with net income of CNY 209.9 million, translating to a net margin of approximately 6.4%. Operating cash flow stood at CNY 308.8 million, demonstrating reasonable cash generation from core operations. The company maintained significant capital expenditures of CNY 446.7 million, indicating ongoing investment in its industrial capacity and potentially its digital services infrastructure. This level of investment relative to operating cash flow suggests an expansionary phase or necessary upgrades to maintain competitive positioning in both business segments.

Earnings Power And Capital Efficiency

Boton Technology generated diluted EPS of CNY 0.51 for the fiscal year, reflecting its earnings capacity across both industrial and mobile internet segments. The substantial capital expenditure program, which exceeded operating cash flow, indicates aggressive reinvestment rather than immediate capital returns. This suggests management is prioritizing growth initiatives and capacity expansion over short-term profitability metrics. The company's ability to maintain positive earnings while undertaking significant capital investments demonstrates operational stability despite the capital-intensive nature of its industrial operations.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with cash and equivalents of CNY 1.22 billion against total debt of CNY 765.9 million, indicating a conservative financial structure with ample liquidity buffers. This strong cash position relative to debt obligations provides financial flexibility for ongoing operations and strategic investments. The balance sheet structure appears well-positioned to support both the capital-intensive industrial business and the potentially more volatile mobile internet operations without significant financial strain.

Growth Trends And Dividend Policy

Boton Technology demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.10, representing a payout ratio of approximately 20% based on current EPS. This balanced approach combines dividend distributions with retained earnings for reinvestment. The company's dual-business model presents unique growth dynamics, with the industrial segment likely showing stable, cyclical patterns while the mobile internet division may offer higher growth potential but with greater volatility, creating a blended growth profile.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.75 billion, the company trades at a price-to-earnings ratio of around 51 based on trailing earnings, suggesting market expectations for future growth, particularly in its mobile internet segment. The beta of 0.72 indicates lower volatility than the broader market, possibly reflecting the stabilizing influence of its industrial business. This valuation multiple implies investor confidence in the company's strategic direction and its ability to successfully integrate and grow both business segments.

Strategic Advantages And Outlook

Boton Technology's primary strategic advantage lies in its diversified revenue streams across industrial manufacturing and digital services. The company's long-standing expertise in specialized conveyor belts provides a stable industrial foundation, while its mobile internet venture offers growth potential. The challenge will be effectively managing these disparate business models with different capital requirements and growth trajectories. The outlook depends on execution across both segments, particularly the ability to scale the mobile game distribution business while maintaining leadership in industrial conveyor systems.

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