investorscraft@gmail.com

Intrinsic ValueShenzhen Chengtian Weiye Technology Co., Ltd. (300689.SZ)

Previous Close$56.83
Intrinsic Value
Upside potential
Previous Close
$56.83

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 Chengtian Weiye Technology Co., Ltd. operates as a specialized manufacturer and service provider in the smart card industry, focusing on the research, development, and production of integrated circuit cards. The company's core revenue model is built on selling a diverse portfolio of smart card products, including telecommunication SIM cards, financial IC cards for payment systems, and government-issued identification cards. It serves critical infrastructure sectors such as mobile communications networks, financial services institutions, and public utility providers, positioning itself as an essential supplier in China's digital transformation ecosystem. Within the competitive Business Equipment & Supplies sector, Chengtian Weiye has established a niche by offering comprehensive solutions that span from initial R&D through manufacturing to after-sales technical support. The company's market position is strengthened by its long-standing relationships with telecommunications operators and financial institutions, leveraging its Shenzhen base to access China's extensive electronics manufacturing supply chain. This strategic focus on high-security, application-specific smart cards allows it to maintain relevance in an increasingly digital economy where secure authentication and data storage remain paramount.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 360.2 million, achieving a net income of CNY 11.6 million. This translates to a net profit margin of approximately 3.2%, indicating modest profitability in a competitive manufacturing landscape. Operating cash flow was positive at CNY 31.3 million, significantly exceeding net income and suggesting healthy cash generation from core operations. Capital expenditures of CNY 27.1 million were largely covered by operating cash flow, reflecting disciplined investment in maintaining production capabilities.

Earnings Power And Capital Efficiency

The company demonstrated basic earnings power with diluted earnings per share of CNY 0.10. The positive operating cash flow, which substantially exceeded net income, indicates quality earnings not dependent on non-cash items. The relationship between capital expenditures and operating cash flow suggests the business can self-fund its essential investments without requiring external financing, pointing to sustainable operational efficiency within its current scale.

Balance Sheet And Financial Health

Chengtian Weiye maintains a conservative financial structure with cash and equivalents of CNY 99.0 million significantly outweighing total debt of CNY 6.7 million. This substantial net cash position provides considerable financial flexibility and a strong buffer against market volatility. The minimal debt level indicates a low-risk balance sheet, reducing interest expense burdens and enhancing the company's ability to withstand economic downturns or industry-specific challenges.

Growth Trends And Dividend Policy

The company has implemented a shareholder returns policy, distributing a dividend of CNY 0.04 per share. This payout represents a 40% payout ratio based on diluted EPS, indicating a commitment to returning capital to shareholders while retaining sufficient earnings for reinvestment. The dividend policy, combined with the company's solid cash position, suggests a balanced approach to capital allocation between growth opportunities and direct shareholder compensation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.46 billion, the company trades at a significant premium to its current revenue and earnings base. The price-to-earnings ratio is elevated, reflecting market expectations for future growth in the smart card and digital security sectors. The beta of 0.53 suggests lower volatility compared to the broader market, potentially indicating investor perception of the business as a defensive holding within the technology hardware space.

Strategic Advantages And Outlook

The company's primary strategic advantages include its established presence in regulated smart card applications and its integrated service model from R&D to manufacturing. The outlook depends on continued adoption of smart card technologies in financial services, telecommunications, and government ID programs. Challenges include technological evolution toward mobile and contactless payments, requiring ongoing innovation to maintain relevance in the secure identification market.

Sources

Company filingsShenzhen Stock Exchange 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