investorscraft@gmail.com

Intrinsic ValueChangshu Guorui Technology Co., Ltd. (300600.SZ)

Previous Close$13.89
Intrinsic Value
Upside potential
Previous Close
$13.89

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

Changshu Guorui Technology operates as a specialized provider of marine electrical and automation systems, serving the shipbuilding and marine engineering sectors. The company's core revenue model centers on the research, development, production, and sale of integrated solutions including ship engine room automation systems and marine power distribution equipment. This positions the firm within the niche industrial electrical equipment segment, catering primarily to commercial vessel manufacturers and offshore engineering projects requiring sophisticated control technologies. Operating from its base in Changshu, China, the company leverages its technical expertise to deliver critical systems that ensure operational safety and efficiency for maritime applications. Guorui Technology's market position is defined by its focus on the domestic Chinese marine industry, where it competes with other specialized electrical equipment suppliers. The company's offering of complementary technical services creates recurring revenue streams through maintenance and support contracts, enhancing customer retention in a cyclical industry. This business requires continuous innovation to meet evolving maritime regulations and technological standards in vessel automation.

Revenue Profitability And Efficiency

The company reported revenue of CNY 277.6 million for the period, but experienced significant profitability challenges with a net loss of CNY 38.1 million. This negative bottom-line performance resulted in diluted earnings per share of -CNY 0.13, indicating operational difficulties. Operating cash flow was marginally positive at CNY 644,432, while capital expenditures of CNY 13.6 million suggest ongoing investment in production capabilities despite the current financial strain.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, as evidenced by the substantial net loss and negative EPS. The minimal operating cash flow relative to revenue suggests challenges in converting sales into cash, potentially indicating working capital pressures or collection issues. Capital expenditure levels exceeding operating cash flow indicate reliance on existing cash reserves or external funding to maintain operational capacity and technological development in the marine electrical systems market.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 229.0 million, providing a substantial buffer against current operational losses. Total debt stands at CNY 28.4 million, resulting in a conservative debt-to-equity structure. This strong cash position relative to debt obligations suggests the company has financial flexibility to navigate the current challenging period without immediate solvency concerns.

Growth Trends And Dividend Policy

The current financial performance reflects contraction rather than growth, with the company suspending dividend distributions as indicated by the zero dividend per share. This conservative capital allocation strategy prioritizes cash preservation during this challenging operational phase. The company's focus appears to be on stabilizing operations rather than pursuing aggressive expansion, given the negative profitability metrics and the cyclical nature of the marine equipment industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.71 billion, the market valuation appears to incorporate expectations beyond current financial performance. The beta of 1.275 indicates higher volatility than the broader market, reflecting investor perception of elevated risk in the marine technology sector. This valuation suggests market participants may be anticipating recovery or future growth prospects despite present challenges.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence in the marine electrical systems market since 1993 and specialized technical expertise. The outlook remains challenging given current profitability issues, but the strong balance sheet provides operational runway. Success will depend on improving project execution, managing costs effectively, and capitalizing on recovery in the shipbuilding sector, particularly in domestic Chinese maritime industries where the company has established relationships.

Sources

Company filingsShenzhen Stock Exchange disclosures

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