investorscraft@gmail.com

Intrinsic ValueNewcapec Electronics Co., Ltd. (300248.SZ)

Previous Close$12.83
Intrinsic Value
Upside potential
Previous Close
$12.83

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

Newcapec Electronics Co., Ltd. operates as a specialized technology provider focused on developing comprehensive smart campus solutions within China's education sector. The company generates revenue through the delivery of integrated application systems, including industrial internet technology services, IoT platforms, and multi-scenario smart terminals tailored for educational institutions. Its core offerings encompass code-card-face integrated communication solutions, smart campus portals, data centers, and micro-applications that streamline administrative functions like educational management and employment tracking. Beyond education, Newcapec extends its smart card application expertise to public transportation, utilities, and enterprise environments, positioning itself at the intersection of hardware, software, and service delivery. The firm leverages its long-standing presence since 2000 to cultivate deep client relationships in a niche but growing market for digital campus infrastructure. This specialization allows it to compete against both broader IT service providers and more generalized hardware manufacturers by offering domain-specific integration capabilities.

Revenue Profitability And Efficiency

For FY 2024, Newcapec reported revenue of CNY 984 million, with net income reaching CNY 110 million, translating to a healthy net margin of approximately 11.2%. The company demonstrated solid cash generation, with operating cash flow of CNY 272 million significantly exceeding net income, indicating strong earnings quality. Capital expenditures of CNY 166 million suggest ongoing investment in its technology infrastructure and service capabilities to support future growth initiatives.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.23, reflecting its earnings power relative to its equity base. Operating cash flow coverage of capital expenditures was robust at approximately 1.6x, indicating the business generates sufficient internal funds to reinvest in growth while maintaining financial flexibility. This operational efficiency supports the company's ability to self-fund expansion without excessive reliance on external financing.

Balance Sheet And Financial Health

Newcapec maintains a conservative financial structure with cash and equivalents of CNY 380 million against total debt of CNY 105 million, resulting in a net cash position. This strong liquidity profile provides ample buffer for operational needs and strategic investments. The low debt level relative to equity and cash reserves indicates minimal financial risk and substantial capacity to withstand industry cyclicality or pursue acquisition opportunities.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through its dividend distribution of CNY 0.08 per share, representing a payout ratio of approximately 35% based on diluted EPS. This balanced approach retains sufficient earnings for reinvestment while providing income to investors. The company's market capitalization of CNY 6.38 billion reflects investor expectations for continued growth in China's smart campus and IoT solutions market.

Valuation And Market Expectations

Trading with a beta of 0.26, Newcapec exhibits lower volatility compared to the broader market, suggesting investors perceive it as a relatively stable investment within the technology sector. The current valuation incorporates expectations for the company's continued execution in its specialized niche, with the potential for expansion into adjacent smart city applications beyond its core education focus.

Strategic Advantages And Outlook

Newcapec's strategic advantage lies in its deep domain expertise and integrated solution approach within the smart campus vertical. The company's long-term presence since 2000 provides institutional knowledge and client relationships that newer entrants would find difficult to replicate. The outlook remains positive as digital transformation in education continues to gain momentum in China, though execution risks and competitive pressures persist in this evolving technology landscape.

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