investorscraft@gmail.com

Intrinsic ValueEverProX Technologies Co., Ltd. Class A (300548.SZ)

Previous Close$162.00
Intrinsic Value
Upside potential
Previous Close
$162.00

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

Broadex Technologies Co., Ltd. operates as a specialized manufacturer of integrated optoelectronic devices within the global optical communications sector. The company's core revenue model centers on the research, development, and sale of a diverse portfolio of components essential for fiber-optic networks. Its product offerings include temperature-controlled array waveguide gratings, MEMS-based variable optical attenuators, optical splitters, and transceiver modules. These products are critical for enabling high-speed data transmission in Fiber-to-the-Home (FTTH) access networks and Internet Data Centers (IDCs), positioning the company within the broader industrials supply chain. Founded in 2003 and based in Jiaxing, China, Broadex has established itself as a key domestic supplier in a highly technical and competitive market. The company's strategic focus on wavelength management devices and passive optical components allows it to serve the ongoing global expansion of broadband infrastructure. Its market position is defined by its vertical integration in manufacturing and its role as a solutions provider for network operators and data center builders, navigating a sector driven by technological advancement and demand for increased bandwidth.

Revenue Profitability And Efficiency

For FY 2024, Broadex Technologies reported revenue of CNY 1.75 billion, against which it generated a net income of CNY 72.1 million. The company demonstrated strong cash generation, with operating cash flow reaching CNY 318.1 million, significantly exceeding its net profit. This indicates healthy cash conversion from its operations. Capital expenditures of CNY 109.7 million suggest a moderate level of ongoing investment to maintain and potentially expand its production capabilities for its optoelectronic device portfolio.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.25 for the period. The substantial operating cash flow relative to net income points to robust underlying earnings power, as non-cash charges are not detracting from cash generation. The relationship between its operating cash flow and capital expenditures will be a key metric to monitor for assessing the efficiency of its reinvestment strategy and its ability to fund growth internally.

Balance Sheet And Financial Health

Broadex maintains a solid balance sheet with a cash and equivalents position of CNY 991.1 million. Total debt is reported at CNY 466.8 million, resulting in a net cash position. This strong liquidity profile provides significant financial flexibility to navigate market cycles, invest in research and development, and pursue strategic initiatives. The company's financial health appears robust, with ample resources to meet its obligations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend per share of CNY 0.08 for FY 2024. This dividend policy, against the backdrop of its earnings and strong cash position, signals a balanced approach to capital allocation. Future growth will likely be tied to global demand for optical communication infrastructure, particularly the expansion of FTTH networks and data centers.

Valuation And Market Expectations

With a market capitalization of approximately CNY 33.8 billion, the market valuation implies significant growth expectations relative to the company's current earnings. A beta of 0.223 suggests the stock has historically exhibited lower volatility than the broader market, which may reflect its niche positioning within the industrials sector. The valuation metrics will be sensitive to execution on growth strategies and sector-wide demand trends.

Strategic Advantages And Outlook

Broadex's strategic advantages lie in its specialized technical expertise and integrated manufacturing capabilities in a critical segment of the communications infrastructure market. The long-term outlook is tied to the global build-out of high-speed networks. Key challenges include intense competition and rapid technological change. The company's strong balance sheet positions it well to invest in innovation and adapt to evolving market demands.

Sources

Company Financial ReportsPublic Market Data

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