investorscraft@gmail.com

Intrinsic ValueShenzhen Changhong Technology Co., Ltd. (300151.SZ)

Previous Close$16.55
Intrinsic Value
Upside potential
Previous Close
$16.55

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 Changhong Technology operates as a specialized manufacturer in the precision engineering sector, focusing on the design, production, and sale of high-precision plastic molds and injection-molded components. Its core revenue model is built on providing integrated manufacturing solutions, from initial design for manufacture and mold-flow analysis to final assembly and logistics. The company serves a diversified industrial clientele across critical segments, including medical products and consumables, automotive parts, and office automation electronics, positioning itself as a vital link in complex supply chains. This diversification mitigates reliance on any single industry while leveraging cross-sector expertise in precision manufacturing. Within China's competitive auto parts sector, Changhong Technology has established a niche by emphasizing technological capability and value-added services rather than competing solely on cost. Its market position is reinforced by its comprehensive service offering, which extends beyond basic manufacturing to include pad printing, warehousing, and customs clearance, creating sticky customer relationships. The company's international operations further indicate an ability to meet global quality standards, though it remains primarily anchored in the domestic market. Its long-standing presence since 2001 provides a foundation of operational experience in serving the demanding specifications of its target industries.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.04 billion, achieving a net income of approximately CNY 102 million. This translates to a net profit margin of around 9.8%, indicating reasonable profitability from its manufacturing operations. The company generated robust operating cash flow of CNY 174 million, which comfortably covered its capital expenditures of CNY 228.6 million, reflecting solid cash generation from its core business activities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.19, providing a clear measure of its earnings power on a per-share basis. The significant capital expenditure outlay, which exceeded operating cash flow, suggests an active investment cycle aimed at expanding production capacity or upgrading technological capabilities. This strategic deployment of capital is critical for maintaining competitiveness in the precision manufacturing industry.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 326 million against total debt of CNY 534 million, indicating a leveraged but manageable financial structure. The debt level funds the company's growth initiatives and working capital needs. The overall financial health appears stable, supported by the company's ability to generate consistent operating cash flow to service its obligations.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.075. This payout, against earnings of CNY 0.19, suggests a dividend policy that balances returning capital to shareholders with retaining earnings for reinvestment into the business. The substantial capital expenditures signal a focus on future growth, likely targeting expansion within its medical, automotive, and office automation segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.11 billion, the market assigns a significant valuation multiple relative to current earnings. A beta of 0.985 indicates that the stock's price movements are closely aligned with the broader market. This valuation implies investor expectations for sustained growth and profitability from its diversified precision manufacturing operations.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service model and diversification across non-correlated end markets like medical, automotive, and electronics. This reduces cyclical risk and creates multiple growth vectors. The outlook is contingent on its ability to continue investing in advanced manufacturing technologies to meet evolving client demands for precision and quality, particularly as it serves international customers alongside its domestic base.

Sources

Company DescriptionFinancial Data 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