investorscraft@gmail.com

Intrinsic ValueSinomag Technology Co., Ltd. (300835.SZ)

Previous Close$80.41
Intrinsic Value
Upside potential
Previous Close
$80.41

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

Sinomag Technology Co., Ltd. operates as a specialized manufacturer within the industrial electrical equipment sector, focusing on the research, development, production, and sale of permanent ferrite and commutator products. These core components are essential for various motor applications, positioning the company as a critical supplier in multiple downstream industries. Its business model is fundamentally industrial B2B, generating revenue from the sale of these engineered materials and parts to manufacturers in the automobile, home appliance, electric tool, and fitness equipment markets. This diversified end-market exposure helps mitigate cyclical risks inherent in any single industry, providing a stable foundation for its operations. The company's market position is that of a specialized domestic Chinese supplier, leveraging its long-standing presence since 1998 and manufacturing base in Hefei to serve both local and international industrial supply chains. It operates in a competitive global market for magnetic materials, where scale, technological capability, and cost efficiency are key determinants of success. Sinomag's focus on permanent ferrite, a cost-effective magnetic material, aligns with demand for reliable components in mass-produced consumer and industrial goods, distinguishing its niche from producers of higher-performance rare-earth magnets.

Revenue Profitability And Efficiency

For the fiscal year, Sinomag reported revenue of approximately CNY 1.17 billion. The company demonstrated solid profitability with net income of CNY 111.1 million, translating to a net margin of around 9.5%. Operational efficiency is evidenced by positive operating cash flow of CNY 195.3 million, which comfortably exceeded capital expenditures of CNY 154.3 million, indicating the business generates sufficient internal cash to fund its investing activities while maintaining operational liquidity.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted earnings per share of CNY 0.93. Capital allocation appears disciplined, with significant investments directed towards property, plant, and equipment as indicated by the capital expenditure figure. The substantial gap between operating cash flow and net income suggests non-cash charges or changes in working capital positively impacted cash generation, a point for further analysis regarding sustainability.

Balance Sheet And Financial Health

Sinomag's balance sheet shows a cash position of CNY 211.8 million against total debt of CNY 683.2 million. This debt level indicates leverage that requires careful management. The financial health assessment would benefit from a detailed review of debt maturity profiles and interest coverage ratios to fully evaluate the company's ability to service its obligations under varying market conditions.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, implementing a dividend policy with a payout of CNY 0.20 per share. This distribution indicates a shareholder-friendly approach, returning a portion of earnings while presumably retaining capital for future growth initiatives. Assessing historical revenue and profit trends would be necessary to contextualize the current growth trajectory and the sustainability of the dividend.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.08 billion, the market assigns a significant multiple to the company's earnings, suggesting investor expectations for future growth or premium for its specific market niche. The beta of 1.35 indicates the stock has historically been more volatile than the broader market, reflecting higher perceived risk or sensitivity to economic cycles impacting its industrial end-markets.

Strategic Advantages And Outlook

Sinomag's strategic advantages lie in its long-term specialization in ferrite materials and established manufacturing footprint. The outlook is tied to demand from its diverse industrial end-markets, particularly automotive and appliance sectors, which are influenced by broader economic conditions in China and globally. Its ability to maintain technological relevance and cost competitiveness will be crucial for navigating industry dynamics and supply chain pressures.

Sources

Company Filings (SZSE)Provided Financial 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