investorscraft@gmail.com

Intrinsic ValueCanmax Technologies Co., Ltd. (300390.SZ)

Previous Close$46.00
Intrinsic Value
Upside potential
Previous Close
$46.00

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

Canmax Technologies operates as a specialized manufacturer of contamination control solutions serving high-technology manufacturing sectors. The company generates revenue through the production and sale of comprehensive product lines including cleanroom garments, ESD control devices, cleaning supplies, and protective materials. These products are essential for maintaining sterile environments in semiconductor fabrication, data storage manufacturing, display production, and telecommunications equipment facilities. The company has established itself as a critical supplier to China's growing high-tech industrial base, leveraging its long-standing presence since 1997 to build relationships with manufacturers requiring stringent contamination control standards. Canmax's market position is strengthened by its diverse product portfolio that addresses multiple contamination control needs within single customer facilities, creating cross-selling opportunities and reinforcing customer retention. The company's recent rebranding from Suzhou TA&A Ultra Clean Technology reflects a strategic effort to present a more modern, technology-focused identity to global customers while maintaining its core manufacturing expertise in Suzhou, China.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.61 billion with net income of CNY 847.6 million, translating to a net margin of approximately 12.8%. Operating cash flow generation was robust at CNY 1.44 billion, significantly exceeding capital expenditures of CNY 607.7 million. This indicates efficient conversion of profits into cash and disciplined capital allocation. The diluted EPS of CNY 1.01 reflects solid earnings generation relative to the company's share count.

Earnings Power And Capital Efficiency

Canmax demonstrates substantial earnings power with operating cash flow covering capital expenditures by more than double. The company's cash generation capability supports both reinvestment needs and shareholder returns. The capital expenditure intensity relative to operating cash flow suggests a mature operational model with moderate growth investment requirements, allowing for consistent free cash flow generation.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with cash and equivalents of CNY 2.43 billion against total debt of CNY 1.62 billion, indicating a net cash position. This conservative financial structure provides flexibility for strategic initiatives and weathers industry cyclicality. The company's financial health appears solid with ample liquidity to support operations and potential expansion opportunities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.60, representing a payout ratio of approximately 59% based on diluted EPS. This balanced policy returns capital to shareholders while retaining earnings for growth initiatives. The company's positioning in contamination control for high-tech manufacturing aligns with China's industrial upgrading trends, providing potential growth tailwinds.

Valuation And Market Expectations

With a market capitalization of CNY 18.77 billion, the company trades at a P/E ratio of approximately 22 based on current earnings. The beta of 0.768 suggests lower volatility than the broader market, reflecting the defensive characteristics of its industrial niche. Market expectations appear to incorporate steady growth prospects given the essential nature of contamination control products.

Strategic Advantages And Outlook

Canmax benefits from long-term customer relationships and technical expertise developed over more than two decades. The company's comprehensive product portfolio creates competitive advantages through one-stop shopping convenience for contamination-sensitive manufacturers. The outlook remains positive given increasing contamination control requirements in advanced manufacturing, particularly in semiconductors and electronics, though dependent on China's industrial investment cycle and technological advancement pace.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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