investorscraft@gmail.com

Intrinsic ValueShenzhen Yinghe Technology Co., Ltd (300457.SZ)

Previous Close$27.50
Intrinsic Value
Upside potential
Previous Close
$27.50

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 Yinghe Technology operates as a specialized automation equipment manufacturer serving industrial production processes, primarily within China. The company's core revenue model centers on the research, development, and sale of customized machinery for coating, pressing, slitting, tableting, and winding applications. Its product portfolio extends to sophisticated laser die-cutting machines, laminating systems, and fully integrated automatic assembly lines, positioning it as a solutions provider for manufacturing efficiency. Within the industrial machinery sector, Yinghe Technology has carved a distinct niche by also manufacturing electronic cigarette components, including cartridges and atomizers, diversifying its industrial expertise into the consumer electronics supply chain. This dual focus on traditional industrial automation and fast-growing electronic cigarette accessories provides revenue diversification while leveraging its engineering capabilities. The company's market position reflects a specialized industrial player with the agility to serve both established manufacturing sectors and emerging consumer technology markets from its Shenzhen base.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 8.52 billion with net income of CNY 503 million, translating to a net profit margin of approximately 5.9%. Operating cash flow was positive at CNY 26.5 million, though significantly lower than net income, indicating potential working capital absorption. Capital expenditures of CNY 178 million exceeded operating cash flow, suggesting investment-led growth funding requirements.

Earnings Power And Capital Efficiency

Yinghe Technology demonstrated earnings power with diluted EPS of CNY 0.78. The company's capital efficiency appears constrained as operating cash flow coverage of capital expenditures was limited. The substantial cash balance of CNY 2.26 billion provides significant liquidity, but the modest operating cash generation relative to asset base indicates ongoing optimization opportunities for returns on invested capital.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 2.26 billion against total debt of only CNY 214 million, resulting in a robust net cash position. This conservative capital structure provides substantial financial flexibility with minimal leverage risk. The balance sheet strength supports both operational stability and potential strategic investments without immediate funding constraints.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.117 per share. The dividend payout represents a moderate distribution level relative to earnings. Growth trends reflect ongoing capital investment as evidenced by negative free cash flow after accounting for capital expenditures, indicating a focus on capacity expansion or technological enhancement.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.6 billion, the company trades at a price-to-earnings multiple derived from current earnings. The beta of 0.786 suggests lower volatility compared to the broader market, potentially reflecting investor perception of stable industrial operations balanced against exposure to the electronic cigarette accessory segment's growth dynamics.

Strategic Advantages And Outlook

Yinghe Technology's strategic advantage lies in its dual expertise in industrial automation machinery and electronic cigarette components, providing diversification across industrial and consumer technology markets. The company's strong balance sheet positions it well for selective investments in high-growth segments. The outlook depends on execution in both traditional industrial equipment modernization and navigating regulatory developments in the electronic cigarette industry while maintaining technological competitiveness.

Sources

Company DescriptionFinancial Data Provided

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