investorscraft@gmail.com

Intrinsic ValueWanma Technology Co., Ltd. (300698.SZ)

Previous Close$41.48
Intrinsic Value
Upside potential
Previous Close
$41.48

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

Wanma Technology operates as a specialized technology provider with a dual focus on communication infrastructure and medical information systems. The company's core revenue model derives from the research, development, production, and system integration of hardware equipment and solutions. In the communications segment, it supplies essential infrastructure products including mobile base station components, optical communication systems, BBU cabinets, and smart light pole solutions, serving telecommunications networks, data centers, and cloud platform construction projects. The medical division offers integrated hardware and software solutions such as mobile medical workstations, clinical reporting systems, RFID products, and specialized management platforms for healthcare facilities. Operating within China's competitive technology sector, Wanma Technology positions itself as a niche player bridging telecommunications and healthcare digitalization. The company leverages its long-standing industry presence since 1997 to serve national infrastructure projects including high-speed rail networks and urban development initiatives. Its market position reflects a specialized B2B model targeting institutional clients in telecommunications, healthcare, and transportation sectors, with products deployed across critical national infrastructure applications requiring reliable, customized technological solutions.

Revenue Profitability And Efficiency

For FY2024, Wanma Technology reported revenue of CNY 560.9 million with net income of CNY 41.3 million, translating to a net margin of approximately 7.4%. The company maintained positive earnings despite generating negative operating cash flow of CNY -8.3 million, indicating potential working capital pressures or timing differences in receivables. Capital expenditures of CNY -63.5 million suggest ongoing investment in production capacity or technological upgrades, though this significantly exceeded operating cash generation during the period.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with diluted EPS of CNY 0.31, supported by its dual business segments. However, capital efficiency metrics show strain as substantial capital investments outpaced cash generation from operations. The negative free cash flow position, calculated from operating cash flow and capital expenditures, indicates the company is funding growth through external sources rather than internal cash generation, which may impact long-term capital allocation flexibility.

Balance Sheet And Financial Health

Wanma Technology maintains a conservative financial structure with cash and equivalents of CNY 63.0 million against total debt of CNY 125.1 million. The debt level appears manageable relative to the company's market capitalization of CNY 6.4 billion, though the current cash position provides limited coverage of outstanding obligations. The balance sheet structure suggests moderate leverage with room for strategic financing if required for expansion initiatives or working capital needs.

Growth Trends And Dividend Policy

The company exhibits a shareholder-friendly approach with a dividend per share of CNY 0.92, representing a substantial payout relative to earnings per share. This dividend policy indicates management's confidence in cash generation capabilities despite the negative operating cash flow reported for the period. Growth trends appear balanced between reinvestment in the business through capital expenditures and returning capital to shareholders via dividends.

Valuation And Market Expectations

With a market capitalization of CNY 6.4 billion, the company trades at a P/E ratio of approximately 15.5 times based on FY2024 earnings. The low beta of 0.181 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its niche market positioning and stable institutional customer base. Valuation metrics imply market expectations for steady rather than explosive growth, consistent with the company's established market position.

Strategic Advantages And Outlook

Wanma Technology's strategic advantages include its 27-year industry experience and diversified application across telecommunications, healthcare, and transportation infrastructure. The company's ability to serve multiple high-growth sectors within China's digitalization trend provides natural diversification. The outlook remains tied to continued infrastructure investment in 5G networks, healthcare digitization, and national transportation projects, though execution on cash flow generation will be critical for sustaining both growth investments and shareholder returns.

Sources

Company financial reportsShenzhen 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