investorscraft@gmail.com

Intrinsic ValueShenzhen V&T Technologies Co., Ltd. (300484.SZ)

Previous Close$19.44
Intrinsic Value
Upside potential
Previous Close
$19.44

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 V&T Technologies operates as a specialized manufacturer of power electronic products within China's industrials sector, focusing on the development and production of medium and low voltage inverters, servo drives, and motor controllers. The company's core revenue model derives from the sale of these critical components to a diverse industrial client base across numerous applications. Its product portfolio extends to specialized systems for elevators and photovoltaic energy conversion, positioning it at the intersection of industrial automation and green technology. V&T Technologies serves a remarkably broad spectrum of end-markets, including metallurgy, petroleum, machine tools, electric vehicles, textiles, and municipal engineering, which provides natural diversification but also exposes it to cyclical industrial capital expenditure trends. The company's market position is that of a domestic niche player, competing in the highly fragmented Chinese industrial automation components market. Its headquarters in Shenzhen, a major technology hub, offers advantages in supply chain access and technical talent recruitment, which are essential for research and development activities in this competitive field.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 352 million. It demonstrated profitability with net income of CNY 27.7 million, translating to a net margin of roughly 7.9%. However, operational efficiency appears challenged, as indicated by negative operating cash flow of CNY -2.3 million, which was insufficient to cover capital expenditures of a similar magnitude, suggesting potential working capital pressures or timing differences in its business cycle.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 0.13. The combination of negative operating cash flow and capital expenditures points to a period of cash consumption for operations and investments. This dynamic requires careful monitoring to assess whether it represents a temporary phase for growth initiatives or a longer-term strain on the company's ability to self-fund its activities and generate sustainable returns on invested capital.

Balance Sheet And Financial Health

V&T Technologies maintains a solid liquidity position with cash and equivalents of CNY 228.9 million. Total debt is relatively modest at CNY 19.0 million, resulting in a conservative leverage profile. This strong cash position relative to its debt obligations provides a significant buffer and financial flexibility, which is crucial for navigating the capital-intensive nature of its industry and potential economic downturns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.16. This dividend exceeds the reported diluted EPS of CNY 0.13, indicating a payout ratio over 100%, which may not be sustainable long-term without growth in earnings or reliance on the balance sheet. This policy suggests a focus on shareholder returns, but the underlying earnings trend will be critical for its continuation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.9 billion, the market assigns a significant valuation multiple relative to the company's current earnings and revenue base. The negative beta of -0.019 suggests a very low correlation with the broader market, which is unusual and may indicate specific, isolated investor expectations or a thin trading float. This valuation implies high growth expectations or potential speculative interest.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified industrial application base and its positioning within the growing fields of industrial automation and electric vehicle components in China. The outlook is tied to domestic industrial investment cycles and adoption rates of automation technologies. Its strong balance sheet provides a foundation to weather volatility and invest in R&D, but converting technological capabilities into consistent, cash-generative growth remains the key challenge and opportunity.

Sources

Company FinancialsShenzhen 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