investorscraft@gmail.com

Intrinsic ValueWuhu Token Sciences Co., Ltd. (300088.SZ)

Previous Close$6.35
Intrinsic Value
Upside potential
Previous Close
$6.35

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

Wuhu Token Sciences operates as a specialized manufacturer of critical materials and components for touch display devices within China's technology hardware sector. The company's core revenue model centers on the research, development, production, and sale of advanced display materials, including ITO transparent conductive glasses, touch sensors and modules, and high-end mobile phone LCM liquid crystal modules. This positions the company within the essential supply chain for consumer electronics and display manufacturers, serving the growing demand for touch-enabled devices across various applications. Wuhu Token Sciences has established itself as a domestic supplier in China's competitive display components market, leveraging its technical expertise in TFT-LCD panel thinning and conductive materials. The company's product portfolio addresses multiple segments of the display value chain, from basic conductive materials to more complex integrated modules, suggesting a vertically integrated approach to capturing value. Its market position reflects the strategic importance of domestic suppliers in China's technology hardware ecosystem, particularly as the industry emphasizes supply chain security and localized production capabilities for critical components.

Revenue Profitability And Efficiency

The company generated CNY 11.06 billion in revenue for the period, demonstrating significant scale within its specialized market segment. Profitability metrics show a net income of CNY 356.8 million, resulting in a net margin of approximately 3.2%, indicating relatively thin margins characteristic of hardware component manufacturing. Operating cash flow was negative at CNY -7.7 million, while capital expenditures of CNY -742.7 million reflect substantial ongoing investments in production capacity and technological capabilities.

Earnings Power And Capital Efficiency

Wuhu Token Sciences reported diluted earnings per share of CNY 0.15, translating the company's net income into a per-share metric for investor analysis. The significant capital expenditure program, which substantially exceeded operating cash flow, suggests the company is in an investment-intensive phase, potentially expanding production capabilities or developing new technologies. This investment pattern indicates a focus on long-term capacity building rather than short-term cash generation.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 1.49 billion against total debt of CNY 2.97 billion, indicating a leveraged financial structure common in capital-intensive manufacturing. The debt level represents a substantial portion of the company's capital structure, requiring careful management of interest obligations and refinancing risks. The balance between liquid assets and debt obligations will be critical for maintaining financial flexibility amid industry cycles.

Growth Trends And Dividend Policy

Despite the capital-intensive nature of its operations, Wuhu Token Sciences maintained a dividend payment of CNY 0.059 per share, demonstrating a commitment to shareholder returns. The company's growth trajectory appears balanced between reinvestment in capacity expansion and returning capital to investors. The dividend yield and payout ratio would need to be assessed relative to sector peers and the company's sustainable earnings capacity.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.47 billion, the company trades at a price-to-earnings multiple that reflects market expectations for future growth in the display components sector. The beta of 1.14 indicates higher volatility than the broader market, typical for technology hardware stocks sensitive to consumer electronics cycles and supply chain dynamics. Valuation metrics suggest investors price the stock with consideration for both growth potential and sector-specific risks.

Strategic Advantages And Outlook

The company's strategic position within China's display technology supply chain provides advantages through domestic market access and technical specialization in conductive materials and touch modules. Future prospects will depend on maintaining technological relevance amid evolving display standards and competitive pressures. The outlook is tied to broader trends in consumer electronics demand, display technology adoption, and China's industrial policy supporting domestic component suppliers.

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