investorscraft@gmail.com

Intrinsic ValueSenba Sensing Technology Co.,Ltd. (300701.SZ)

Previous Close$13.04
Intrinsic Value
Upside potential
Previous Close
$13.04

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

Senba Sensing Technology Co., Ltd. operates as a specialized manufacturer and developer of photoelectric components within China's technology hardware sector. The company's core revenue model is built on the research, development, and sale of a diverse portfolio of sensing products, including Pyroelectric Infrared sensors, visible light sensors, flame detection infrared sensors, NDIR gas sensors, and infrared thermopile temperature sensors. These components serve as critical inputs across multiple end-markets, from consumer electronics like toys, smart doorbells, and induction lights to more demanding applications in household appliances, medical devices, industrial automation, and military equipment. This positions Senba at the intersection of the Internet of Things (IoT) and industrial automation trends, where demand for precise and reliable sensing is growing. The company's market position is that of a domestic specialist, leveraging its integrated capabilities from lens manufacturing (Fresnel lenses, infrared filters) to finished sensor modules. While competing in a fragmented market, its broad product range and application expertise across security, consumer, and industrial segments provide a degree of diversification and resilience against sector-specific downturns.

Revenue Profitability And Efficiency

For the fiscal year, Senba reported revenue of CNY 446.4 million. The company achieved a net income of CNY 39.4 million, indicating a net profit margin of approximately 8.8%. Operating cash flow generation was robust at CNY 94.7 million, significantly exceeding net income and suggesting healthy cash conversion from its core operations. Capital expenditures of CNY 38.3 million were directed towards maintaining and expanding its production capabilities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.14. The strong operating cash flow, which was more than double the reported net income, highlights effective working capital management and the underlying earnings power of the business. This cash flow provides a solid foundation for funding future growth initiatives, research and development, and shareholder returns without excessive reliance on external financing.

Balance Sheet And Financial Health

Senba maintains a conservative financial structure, with cash and equivalents of CNY 129.2 million against total debt of just CNY 17.7 million. This results in a substantial net cash position, underscoring a very strong liquidity profile and low financial risk. The balance sheet provides significant flexibility to navigate market cycles and pursue strategic opportunities as they arise.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, distributing a dividend per share of CNY 0.135. This payout represents a high distribution ratio relative to its EPS, indicating a shareholder-friendly policy. Future growth will likely be driven by expanding applications for its sensors in smart home devices, industrial IoT, and other emerging technology fields.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.93 billion, the market valuation implies significant growth expectations beyond the company's current scale of operations. The low beta of 0.249 suggests the stock has historically exhibited lower volatility compared to the broader market, which may reflect its niche market positioning and stable financials.

Strategic Advantages And Outlook

Senba's key strategic advantages lie in its specialized technical expertise in photoelectric sensing and its vertically integrated manufacturing approach. The outlook is tied to the proliferation of sensing technology across various industries. Success will depend on the company's ability to continue innovating, manage costs effectively, and capitalize on the long-term growth drivers in automation and smart technology adoption within China and potentially internationally.

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