investorscraft@gmail.com

Intrinsic ValueVictory Giant Technology (HuiZhou)Co.,Ltd. (300476.SZ)

Previous Close$264.78
Intrinsic Value
Upside potential
Previous Close
$264.78

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

Victory Giant Technology operates as a specialized manufacturer of high-precision printed circuit boards (PCBs), serving diverse industrial sectors from its base in Huizhou, China. The company's core revenue model centers on the research, development, and production of advanced PCB solutions, which are sold to manufacturers in computing, telecommunications, automotive, and consumer electronics. Its product portfolio includes technically demanding offerings such as server motherboards, gold finger boards for high-wear applications, and boards for automotive electronic control devices, positioning it in the mid-to-high tier of the PCB market. Within the competitive Chinese technology hardware landscape, Victory Giant has established a niche by focusing on precision and reliability for critical applications, including industrial control systems, medical devices, and aerospace equipment. This strategic focus on diversified, high-value segments helps mitigate cyclical demand risks from any single industry. The company's market position is reinforced by its long-standing operational history since 2006, providing a foundation of technical expertise and customer relationships in a capital-intensive industry characterized by stringent quality requirements and continuous technological advancement.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with revenue of CNY 10.73 billion for the period. Profitability was healthy, generating net income of CNY 1.15 billion, resulting in a net margin of approximately 10.8%. Operational efficiency is evidenced by strong cash generation, with operating cash flow reaching CNY 1.36 billion, significantly exceeding net income and indicating quality earnings. The company maintained substantial capital expenditures of CNY 834 million, reflecting ongoing investment in production capacity and technological capabilities.

Earnings Power And Capital Efficiency

Victory Giant exhibits considerable earnings power, with diluted earnings per share of CNY 1.34. The company's capital allocation strategy appears balanced between reinvestment and shareholder returns, as indicated by the meaningful capital expenditure program. The positive spread between operating cash flow and capital expenditures suggests the business generates sufficient internal funds to support its growth initiatives while maintaining financial flexibility for future opportunities in the evolving PCB market.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with cash and equivalents of CNY 1.66 billion providing liquidity support. Total debt stands at CNY 3.62 billion, resulting in a net debt position that appears manageable given the company's cash flow generation capacity. The financial health assessment must consider the capital-intensive nature of PCB manufacturing, where maintaining adequate liquidity and investment capacity is essential for remaining competitive in technology-driven markets.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.30033 per share. This dividend yield, combined with the earnings retention for reinvestment, suggests a balanced approach to capital return and growth funding. The PCB industry's growth trajectory is tied to broader technology adoption across served sectors, providing potential expansion opportunities as demand for sophisticated electronic components continues to increase globally, particularly in automotive and server applications.

Valuation And Market Expectations

With a market capitalization of approximately CNY 292.3 billion, the market valuation reflects expectations for continued growth in the precision PCB sector. The company's beta of 1.63 indicates higher volatility than the broader market, typical for technology hardware stocks sensitive to industrial cycles and technology adoption trends. Valuation metrics would need to be assessed relative to industry peers to determine premium or discount positioning within the sector.

Strategic Advantages And Outlook

Victory Giant's strategic advantages include its technical specialization in high-precision PCBs and diversified application base across multiple growth sectors. The outlook remains contingent on maintaining technological competitiveness and managing industry capacity cycles. The company's established position in critical infrastructure segments provides a stable foundation, though success will depend on continued innovation and efficient capital allocation in a rapidly evolving technological landscape.

Sources

Company Financial ReportsShenzhen 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