investorscraft@gmail.com

Intrinsic ValueShenzhen Microgate Technology Co., Ltd. (300319.SZ)

Previous Close$12.26
Intrinsic Value
Upside potential
Previous Close
$12.26

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 Microgate Technology operates as a specialized manufacturer of multilayer passive electronic components, serving global electronics markets with a diverse portfolio including LTCC RF components, chip inductors, EMI/EMC solutions, and NFC antennas. The company functions within the critical hardware supply chain, providing essential components that enable signal processing, power management, and electromagnetic compatibility across consumer and industrial applications. Its revenue model is built on high-volume manufacturing and direct sales to original equipment manufacturers in competitive electronics sectors. Microgate Technology maintains a strategic position as a domestic Chinese supplier with international reach, catering to manufacturers of mobile devices, computing equipment, automotive systems, and digital entertainment products. The company's market standing reflects its two-decade specialization in passive components, competing against both global giants and regional specialists by leveraging China's manufacturing ecosystem while focusing on research-driven product development. This positioning allows it to address the growing demand for miniaturized, high-performance components in increasingly complex electronic devices across multiple end markets.

Revenue Profitability And Efficiency

The company generated CNY 3.15 billion in revenue for the period, achieving net income of CNY 333 million, representing a healthy net margin of approximately 10.6%. Operating cash flow of CNY 435 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 369 million reflect ongoing investment in production capacity and technological capabilities, supporting future growth initiatives while maintaining disciplined capital allocation.

Earnings Power And Capital Efficiency

Microgate Technology demonstrated solid earnings power with diluted EPS of CNY 0.38, supported by effective operational execution in the competitive components market. The company maintains a balanced approach to capital deployment, with substantial investments in property, plant, and equipment evident from the capital expenditure profile. This strategic capital allocation supports both current manufacturing requirements and future technological advancements necessary to maintain competitiveness in the evolving electronics component landscape.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 327 million in cash and equivalents against total debt of CNY 295 million, resulting in a net cash position. This strong liquidity profile provides operational flexibility and resilience against market fluctuations. The balanced debt-to-equity structure indicates prudent financial management, with sufficient resources to fund ongoing operations and strategic investments without excessive leverage.

Growth Trends And Dividend Policy

Microgate Technology has established a shareholder-friendly capital return policy, distributing a dividend of CNY 0.11469 per share. The company's growth trajectory is supported by its diverse product portfolio addressing multiple electronics segments. Management appears to balance reinvestment for future expansion with returning capital to shareholders, reflecting confidence in both current operations and long-term strategic positioning within the evolving electronics component ecosystem.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.8 billion, the company trades at a P/E ratio around 32 based on current earnings. The beta of 0.94 suggests stock volatility slightly below the broader market average, indicating moderate risk characteristics. This valuation reflects market expectations for continued growth in the passive components sector, particularly driven by increasing electronic content across consumer and industrial applications.

Strategic Advantages And Outlook

The company's strategic advantages include two decades of specialized expertise in passive components, a diversified product portfolio, and positioning within China's electronics manufacturing ecosystem. The outlook remains tied to broader electronics industry trends, including 5G adoption, IoT expansion, and automotive electronics growth. Microgate's focus on research and development should enable it to capitalize on evolving technological requirements while navigating competitive pressures and supply chain dynamics characteristic of the global components market.

Sources

Company filingsFinancial data provider

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