investorscraft@gmail.com

Intrinsic ValueDongguan Eontec Co., Ltd. (300328.SZ)

Previous Close$16.39
Intrinsic Value
Upside potential
Previous Close
$16.39

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

Dongguan Eontec Co., Ltd. operates as a specialized manufacturer of advanced light alloy materials, serving global industrial markets from its base in China. The company's core revenue model is built on the research, development, production, and sale of high-performance materials including amorphous alloys, magnesium alloys, and aluminum alloys. These materials are critical components for consumer electronics, automotive equipment, medical devices, and communications infrastructure, positioning Eontec within the technologically demanding precision manufacturing sector. The company enhances its material offerings with comprehensive value-added services such as mold design, die casting, precision CNC machining, and surface treatment, creating an integrated solution provider model. This diversified approach allows Eontec to capture multiple revenue streams across various industrial applications while maintaining technological differentiation through its expertise in amorphous alloy technology, commonly known as liquid metal. The company's market position is characterized by its specialization in niche, high-performance alloy markets where technical barriers to entry provide competitive advantages. Eontec competes in the global supply chain for premium structural components, particularly targeting manufacturers requiring lightweight, durable materials for advanced electronic and automotive applications. Its expansion into biomedical materials and protective equipment demonstrates strategic diversification beyond traditional industrial markets.

Revenue Profitability And Efficiency

For the fiscal year, Eontec reported revenue of approximately CNY 1.65 billion, demonstrating its established market presence in light alloy manufacturing. However, profitability remains challenged with net income of just CNY 1 million, resulting in minimal diluted EPS of CNY 0.0015. The company generated positive operating cash flow of CNY 238.8 million, significantly exceeding its modest net income, suggesting reasonable cash conversion efficiency from operations despite thin profit margins in its current operational phase.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained, as evidenced by the narrow profit margin on substantial revenue. Operating cash flow generation of CNY 238.8 million against capital expenditures of CNY 177.9 million indicates moderate free cash flow generation. The minimal EPS figure reflects the capital-intensive nature of the business and potentially elevated operational costs associated with advanced material research and production capabilities that have yet to achieve optimal scale efficiency.

Balance Sheet And Financial Health

Eontec maintains a balanced financial position with cash and equivalents of CNY 233.7 million against total debt of CNY 571.8 million. The debt level represents a significant liability structure, though the company's market capitalization of approximately CNY 12 billion provides substantial equity cushion. The balance sheet supports ongoing research and production activities, with the debt likely financing the capital-intensive requirements of advanced material manufacturing and facility operations.

Growth Trends And Dividend Policy

The company has adopted a conservative dividend policy, with no dividend distribution for the period, reflecting a strategic focus on reinvesting capital into business development and technological advancement. Growth trends appear focused on expanding the application scope of its specialized alloy materials across consumer electronics, automotive, and emerging medical sectors. The retention of earnings supports continued research in high-performance materials and market expansion initiatives rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.03 billion, the market valuation significantly exceeds the company's current revenue and earnings metrics, suggesting investor expectations for future growth and technological monetization. The low beta of 0.236 indicates relatively low correlation with broader market movements, characteristic of specialized industrial technology companies with unique business models and growth trajectories that investors anticipate will materialize over the longer term.

Strategic Advantages And Outlook

Eontec's strategic advantages lie in its specialized expertise in amorphous alloys and light metal fabrication, serving high-growth sectors requiring advanced material solutions. The outlook depends on successful commercialization of its proprietary technologies and expansion into higher-margin applications. The company's integrated service model and diversification into biomedical materials represent strategic moves to enhance value capture across the manufacturing value chain while reducing dependency on cyclical consumer electronics markets.

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