investorscraft@gmail.com

Intrinsic ValueShenzhen Sunway Communication Co., Ltd. (300136.SZ)

Previous Close$80.03
Intrinsic Value
Upside potential
Previous Close
$80.03

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 Sunway Communication operates as a specialized manufacturer of critical wireless communication components, serving global consumer electronics and emerging technology markets. The company's core revenue model centers on the research, development, and sale of antennas, RF front-end components, wireless charging modules, and electromagnetic compatibility solutions. Its diverse product portfolio includes precision connectors, soft magnetic materials, and audio/RF modules that enable wireless connectivity across multiple device categories. Operating within the competitive technology hardware sector, Sunway has established itself as a key supplier to smartphone, tablet, PC, and wearable device manufacturers. The company leverages its technical expertise in electromagnetic engineering to address complex connectivity challenges in increasingly compact electronic designs. Its market positioning reflects a strategic focus on high-growth segments including automotive electronics, IoT applications, and smart home ecosystems. This diversification beyond traditional consumer electronics provides resilience against market cyclicality while capturing opportunities in adjacent technology verticals requiring advanced wireless capabilities.

Revenue Profitability And Efficiency

Sunway Communication generated CNY 8.74 billion in revenue for the period, achieving net income of CNY 661.6 million with a net margin of approximately 7.6%. The company demonstrated solid operational efficiency with operating cash flow of CNY 1.08 billion, though capital expenditures of CNY 1.08 billion indicate significant ongoing investment in production capacity and technological capabilities. This balanced approach suggests disciplined capital allocation while maintaining competitive manufacturing infrastructure.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.69, reflecting its earnings capacity relative to the current share base. While specific return metrics aren't provided, the substantial capital expenditure program suggests management is prioritizing long-term capacity expansion over immediate returns. The alignment between operating cash flow and capital investments indicates a focus on organic growth through reinvestment rather than leveraging external financing.

Balance Sheet And Financial Health

Sunway maintains a conservative financial position with CNY 1.60 billion in cash and equivalents against total debt of CNY 2.78 billion. The moderate debt level relative to the company's market capitalization and cash generation capacity suggests manageable leverage. The balance sheet structure supports ongoing R&D initiatives and production scaling while providing buffer against industry volatility.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with CNY 0.05 per share, indicating a preference for reinvesting earnings into growth initiatives. Sunway's expansion into automotive and IoT segments represents strategic diversification beyond its core consumer electronics base. This multi-market approach aims to capture emerging connectivity demands while mitigating dependence on any single product category.

Valuation And Market Expectations

With a market capitalization of approximately CNY 24.5 billion, the company trades at a P/E multiple around 37 times trailing earnings, reflecting market expectations for future growth in wireless component demand. The beta of 0.329 suggests lower volatility compared to the broader market, potentially indicating perceived stability in its business model despite operating in the cyclical technology sector.

Strategic Advantages And Outlook

Sunway's competitive advantages stem from its integrated manufacturing capabilities and technical expertise in RF engineering. The outlook remains tied to global adoption of 5G, IoT devices, and electric vehicles, all requiring advanced connectivity solutions. Success will depend on maintaining technological leadership while navigating supply chain dynamics and competition from larger component manufacturers.

Sources

Company DescriptionFinancial Metrics Provided

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