investorscraft@gmail.com

Intrinsic ValueGL Tech Co.,Ltd (300480.SZ)

Previous Close$22.67
Intrinsic Value
Upside potential
Previous Close
$22.67

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

GL Tech Co., Ltd. operates as a specialized industrial technology company with a dual-focus business model spanning semiconductor manufacturing equipment and industrial safety monitoring systems. Within the semiconductor sector, the company develops and sells critical processing equipment for the packaging and testing phases, including scribing, cutting, and grinding machinery complemented by high-precision components like air spindles and linear guides. This positions it as a domestic supplier in China's strategic push for semiconductor self-sufficiency. Concurrently, its industrial safety division provides monitoring and control systems for high-risk environments such as mines and power plants, offering products like gas extraction systems and emission monitoring equipment. This diversification across industrials and technology hardware sectors provides revenue streams tied to both capital expenditure cycles in manufacturing and regulatory-driven safety investments. The company's market position is that of a niche player, serving specific, technical segments of the semiconductor supply chain and industrial safety markets rather than competing directly with global giants.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 573 million but experienced a net loss of CNY 113 million, resulting in negative diluted EPS of CNY -0.32. Operating cash flow was also negative at CNY -19.6 million, while capital expenditures were substantial at CNY -118.6 million, indicating significant ongoing investment in its operational capacity. This financial profile suggests the company is in an investment phase, prioritizing growth and market positioning over immediate profitability.

Earnings Power And Capital Efficiency

The current earnings power is constrained, as evidenced by the net loss. The negative operating cash flow, combined with high capital expenditures, points to inefficiencies in converting revenue into cash and a heavy reinvestment requirement. The capital intensity of the semiconductor equipment industry is reflected in these figures, suggesting that achieving scale and operational leverage is critical for future improvements in capital efficiency.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 543 million. Total debt stands at CNY 427 million, resulting in a net cash position. This strong balance sheet provides a buffer to fund ongoing operational losses and strategic investments without immediate solvency concerns, supporting its ability to navigate the current challenging period.

Growth Trends And Dividend Policy

Despite the reported loss, the company maintained a dividend payment of CNY 0.05 per share, signaling management's confidence in its long-term cash generation capabilities or a commitment to shareholder returns. The high level of capital expenditure suggests an active pursuit of growth, likely aimed at capturing opportunities in the domestic semiconductor equipment market. The trend indicates a strategy of investing for future expansion despite near-term profitability pressures.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.53 billion, the market valuation appears to be factoring in future growth potential rather than current earnings. The beta of 0.84 suggests the stock is perceived as slightly less volatile than the broader market. This valuation implies investor expectations of a successful turnaround and the company's ability to capitalize on its strategic market positioning in key industrial sectors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within the semiconductor equipment supply chain and its diversification into industrial safety, both supported by long-term national initiatives in China. The outlook hinges on its ability to achieve operational scale, improve cost management, and successfully monetize its technological investments. Success will depend on executing its growth strategy within the competitive and cyclical semiconductor and industrial markets.

Sources

Company Financial ReportsShenzhen Stock Exchange

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