investorscraft@gmail.com

Intrinsic ValueShenzhen Everwin Precision Technology Co., Ltd. (300115.SZ)

Previous Close$38.65
Intrinsic Value
Upside potential
Previous Close
$38.65

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

Shenzhen Everwin Precision Technology operates as a specialized manufacturer within the global technology hardware sector, focusing on the development and production of precision electronic components. The company's core revenue model is built on supplying essential connectors, intelligent terminal parts, and energy components to manufacturers in consumer electronics, automotive electronics, and industrial automation. Its product portfolio spans metal structural components for mobile devices, waveguide filters for communications, and critical parts for hydrogen fuel cells and power batteries, positioning it as an integrated solutions provider in the electronics supply chain. Operating from its Shenzhen headquarters, Everwin Precision leverages China's manufacturing ecosystem to serve both domestic and international markets, competing on technological capability, scale, and cost efficiency. The firm's expansion into robotics, automation, and industrial internet products reflects a strategic diversification beyond traditional components, aiming to capture value in high-growth industrial technology segments. This multifaceted approach allows it to maintain relevance across multiple technology cycles while deepening relationships with OEMs in fast-evolving sectors like new energy vehicles and 5G infrastructure.

Revenue Profitability And Efficiency

For FY2024, Everwin Precision reported revenue of CNY 16.93 billion, achieving a net income of CNY 771.5 million, which translates to a net margin of approximately 4.6%. The company demonstrated solid cash generation, with operating cash flow reaching CNY 2.26 billion. Capital expenditures were substantial at CNY 1.85 billion, indicating ongoing investment in production capacity and technological upgrades, which is typical for a capital-intensive precision manufacturing business focused on maintaining competitive advantage.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.60, reflecting its earnings power after accounting for all outstanding shares. The significant capital expenditure relative to operating cash flow suggests a business in an investment phase, likely directed toward expanding capabilities in high-growth areas such as new energy vehicle components and advanced connectors. This strategic deployment of capital is essential for maintaining technological parity and securing future revenue streams in competitive electronics markets.

Balance Sheet And Financial Health

Everwin Precision maintains a cash position of CNY 2.06 billion against total debt of CNY 4.62 billion, indicating a leveraged but manageable financial structure. The debt level supports the company's capital-intensive operations and growth initiatives. The balance sheet reflects the typical profile of a manufacturing firm investing in plant, equipment, and working capital to support its contract-based business model and expansion into new technological applications.

Growth Trends And Dividend Policy

The company has implemented a shareholder returns policy, evidenced by a dividend per share of CNY 0.13 for the fiscal year. This distribution, representing a payout ratio of approximately 22% based on EPS, signals a commitment to returning capital to shareholders while retaining earnings for reinvestment. The growth trajectory appears balanced between funding operational expansion and providing investor returns, aligning with its phase of development in the cyclical technology hardware sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 36.69 billion, the market values Everwin Precision at a significant multiple relative to its current earnings, reflecting expectations for future growth in its target markets, particularly automotive electronics and new energy components. The beta of 1.37 indicates higher volatility than the broader market, which is consistent with technology hardware stocks sensitive to global economic cycles and electronics demand fluctuations.

Strategic Advantages And Outlook

Everwin Precision's strategic position is strengthened by its diversified product portfolio across consumer electronics, energy, and industrial automation. Its outlook is tied to global trends in electrification, 5G adoption, and automotive innovation. The key challenge will be maintaining profitability amid raw material cost pressures and intense competition, while successfully executing its expansion into higher-value components for next-generation technologies, which will determine its long-term competitive standing.

Sources

Company Financial ReportsShenzhen Stock Exchange disclosures

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