investorscraft@gmail.com

Intrinsic ValueChaozhou Three-Circle (Group) Co.,Ltd. (300408.SZ)

Previous Close$50.00
Intrinsic Value
Upside potential
Previous Close
$50.00

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

Chaozhou Three-Circle (Group) Co., Ltd. operates as a specialized manufacturer of advanced ceramic materials and electronic components, serving diverse industrial sectors including optical communications, consumer electronics, and new energy. The company's core revenue model centers on the research, development, and sale of high-performance ceramic products such as fingerprint module covers, ceramic ferrules for fiber optics, and various electronic substrates. Operating within China's competitive technology hardware sector, the firm has established a strong position in niche markets requiring precision engineering and material science expertise. Its product portfolio demonstrates vertical integration capabilities, spanning from basic ceramic powders to finished components for smartphones, wearable devices, and communication infrastructure. This strategic focus on high-value ceramic applications allows the company to maintain technical barriers to entry while catering to evolving technological demands across multiple industries. The company's longevity since 1970 provides historical credibility in manufacturing consistency and customer relationships within the Asian electronics supply chain.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with CNY 7.37 billion in revenue and net income of CNY 2.19 billion, reflecting a healthy net margin of approximately 29.7%. Strong operating cash flow of CNY 2.40 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash. This operational efficiency supports ongoing R&D investments and manufacturing capacity expansion while maintaining profitability above industry averages for electronic components manufacturers.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.14 underscores substantial earnings power relative to the shareholder base. The company generates robust cash returns from operations, with free cash flow exceeding CNY 1.76 billion after accounting for capital investments. This capital efficiency enables self-funded growth initiatives and provides flexibility for strategic investments in high-margin product lines without relying heavily on external financing.

Balance Sheet And Financial Health

Financial health appears strong with CNY 3.06 billion in cash and equivalents against minimal total debt of CNY 497 million, resulting in a net cash position. This conservative capital structure provides significant liquidity buffers and operational resilience. The low debt level reduces financial risk and interest expense, positioning the company to navigate economic cycles while pursuing selective expansion opportunities.

Growth Trends And Dividend Policy

The company maintains a balanced approach to capital allocation, distributing CNY 0.38 per share in dividends while retaining substantial earnings for reinvestment. This dividend policy complements the firm's growth trajectory, supporting shareholder returns without compromising internal funding for technological advancement and market expansion initiatives in evolving electronics and communications sectors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 79.24 billion, the company trades at a P/E ratio around 36 based on current earnings. The beta of 0.482 suggests lower volatility compared to the broader market, potentially reflecting investor perception of stable demand for its specialized components. Valuation multiples indicate market expectations for sustained profitability and growth in targeted ceramic applications.

Strategic Advantages And Outlook

The company's long-standing expertise in ceramic material science provides durable competitive advantages through technical specialization and manufacturing precision. Its diverse application base across communications, electronics, and energy sectors mitigates concentration risk. The outlook remains positive given ongoing technological adoption driving demand for advanced ceramic components, though subject to global electronics cycle fluctuations and competitive pressures in material innovation.

Sources

Company Annual ReportBloombergShenzhen 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