investorscraft@gmail.com

Intrinsic ValueShenzhen Crastal Technology Co.,Ltd (300824.SZ)

Previous Close$11.26
Intrinsic Value
Upside potential
Previous Close
$11.26

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 Crastal Technology operates as a specialized manufacturer and distributor of small kitchen appliances, focusing on an extensive product portfolio that includes electric kettles, toasters, steamers, water dispensers, and ovens. The company generates revenue through a dual-channel strategy encompassing both online platforms and traditional offline distribution networks, targeting global consumer markets. Its core operational model involves designing, producing, and selling these appliances directly to end-users and retailers, leveraging its manufacturing base in Shenzhen, China. Crastal Technology competes within the highly fragmented consumer electronics sector, specifically in the small kitchen appliance niche, which is characterized by intense competition and evolving consumer preferences. The firm has established a significant international footprint, with its products distributed across Europe, the United States, Australia, and the Middle East, indicating a diversified geographic revenue stream that mitigates regional market risks. This export-oriented approach positions it as a global supplier, competing on factors such as cost efficiency, product functionality, and reliability. Its market position is that of a specialized OEM or branded manufacturer catering to the demand for convenient and affordable household appliances in both developed and emerging markets.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 754 million. It demonstrated profitability with net income of CNY 69.5 million, resulting in a net margin of around 9.2%. Operational efficiency is reflected in positive operating cash flow of CNY 110 million, which comfortably covered capital expenditures of CNY 17.9 million, indicating sound cash generation from core business activities.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by diluted earnings per share of CNY 0.21. The substantial operating cash flow, which is significantly higher than net income, suggests strong quality of earnings and efficient working capital management. The modest level of capital expenditures relative to operating cash flow implies a capital-light model that does not require intensive reinvestment to maintain operations.

Balance Sheet And Financial Health

Crastal Technology maintains a robust balance sheet with a cash and equivalents position of CNY 357.9 million. Total debt stands at CNY 97.8 million, indicating a conservative leverage profile with a high cash-to-debt ratio. This strong liquidity position provides significant financial flexibility to navigate market cycles and fund potential growth initiatives without relying heavily on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.285. This dividend, when compared to the diluted EPS, represents a substantial payout, highlighting a shareholder-friendly capital allocation policy. The global reach of its sales provides a base for potential growth, though specific historical growth rates are not provided in the available data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.22 billion, the market valuation implies certain growth expectations. The stock's beta of 0.465 suggests lower volatility compared to the broader market, which may reflect investor perception of its stable business model and defensive characteristics within the consumer goods segment.

Strategic Advantages And Outlook

Crastal's key strategic advantages include its established global distribution network and manufacturing capabilities in Shenzhen. The outlook is underpinned by its diversified geographic sales, which reduce dependency on any single market. Success will likely depend on its ability to maintain cost competitiveness, adapt to consumer trends in small appliances, and effectively manage its international supply chain in a dynamic global trade environment.

Sources

Company Description and Financial Data Provided

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