investorscraft@gmail.com

Intrinsic ValueShenzhen Increase Technology Co., Ltd. (300713.SZ)

Previous Close$17.15
Intrinsic Value
Upside potential
Previous Close
$17.15

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 Increase Technology operates as a specialized manufacturer within China's industrial electrical equipment sector, focusing on the research, development, and sale of power electronic products. The company's core revenue model is built on designing and producing sophisticated power conversion solutions, including AC/DC charging stations, DC charging power modules, inverters, and bi-directional converters. These products serve critical infrastructure needs across multiple high-demand industries, creating a diversified customer base that spans automotive electrification, electric power grids, railway systems, urban transport networks, metallurgy, energy storage, and telecommunications. This diversification helps mitigate sector-specific cyclical risks while positioning the company at the intersection of several growing technological trends, particularly China's push toward electric vehicle adoption and grid modernization. Increase Technology's market position is that of a specialized component supplier rather than a mass-market producer, competing on technical expertise and reliability in demanding industrial applications. The company leverages its Shenzhen base to access China's extensive electronics manufacturing ecosystem, potentially offering cost advantages in sourcing and production. Founded in 2002, the company has established longstanding industry relationships, though it operates in a competitive landscape where larger industrial conglomerates also participate. Its focus on power electronics for infrastructure and transportation aligns with national strategic priorities, though execution challenges remain in scaling profitability.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 254 million while recording a net loss of nearly CNY 90 million. The negative profitability reflects significant challenges in converting sales to bottom-line results, with operating cash flow of just CNY 788 thousand indicating minimal cash generation from core operations. Capital expenditures of CNY 75.6 million substantially exceeded operating cash flow, suggesting aggressive investment despite current unprofitability.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with diluted EPS of -CNY 0.56 demonstrating weak per-share profitability. The substantial capital expenditure program, which dwarfed operating cash flow, indicates a strategy focused on capacity expansion or technological upgrades rather than near-term returns. This investment-heavy approach has yet to yield positive earnings, raising questions about capital allocation efficiency in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 62.8 million against total debt of CNY 127.7 million, indicating a net debt position that may constrain financial flexibility. The debt level relative to the company's market capitalization and operating scale suggests moderate leverage, though the lack of profitability increases reliance on external funding to support operations and continued capital investment programs.

Growth Trends And Dividend Policy

Current financial performance does not support shareholder returns, with no dividend distribution reflecting the company's loss-making position and cash constraints. Growth appears focused on infrastructure investment through significant capital expenditures, though revenue conversion to profitability remains a challenge. The company's strategy seems oriented toward positioning for future market opportunities in electrification rather than delivering current returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.89 billion, the market appears to be valuing the company based on future growth potential in China's electrification sectors rather than current financial metrics. The low beta of 0.123 suggests the stock has exhibited lower volatility than the broader market, possibly reflecting its niche positioning or limited trading liquidity. The valuation multiples cannot be meaningfully calculated given the negative earnings.

Strategic Advantages And Outlook

The company's strategic position hinges on its specialization in power electronics for infrastructure applications, particularly benefiting from China's electric vehicle and energy transition initiatives. However, the outlook is clouded by persistent profitability challenges and the need to demonstrate that current investments can generate adequate returns. Success will depend on effectively capitalizing on sector tailwinds while improving operational efficiency and cost management to achieve sustainable profitability.

Sources

Company financial reportingShenzhen 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