investorscraft@gmail.com

Intrinsic ValueWuxi DK Electronic Materials Co.,Ltd. (300842.SZ)

Previous Close$108.41
Intrinsic Value
Upside potential
Previous Close
$108.41

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

Wuxi DK Electronic Materials operates as a specialized technology firm within China's industrials sector, focusing on the research, development, and production of high-performance electronic materials. Its core business centers on supplying critical components to the display and renewable energy industries, with a flagship product being front silver metallization paste, a conductive material essential for the efficiency of silicon solar cells. The company's revenue model is built on manufacturing and selling these advanced pastes to solar cell producers, positioning it within the global photovoltaic supply chain. As a domestic supplier in China, which dominates solar panel manufacturing, Wuxi DK holds a strategic position in a key growth market. Its success is intrinsically linked to technological innovation, as the performance of its pastes directly impacts the conversion efficiency of the solar cells its customers produce. This niche focus requires continuous R&D investment to maintain competitiveness against both domestic and international material science firms. The company's market position is therefore defined by its technical expertise and its role as an enabler for the broader clean energy transition.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 15.35 billion, demonstrating significant scale within its niche market. Profitability was evident with a net income of CNY 360 million, although the margin reflects the competitive and potentially capital-intensive nature of materials manufacturing. Operational efficiency is supported by a strong operating cash flow of CNY 938.7 million, which comfortably exceeded capital expenditures, indicating healthy core business generation.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated by a diluted EPS of CNY 2.5, translating the net profit effectively to a per-share basis. Capital allocation appears disciplined, with capital expenditures of CNY 149 million being substantially lower than the operating cash flow. This suggests the company can fund its growth investments internally while generating surplus cash, pointing to efficient use of shareholder capital.

Balance Sheet And Financial Health

Wuxi DK maintains a solid balance sheet with a cash position of CNY 2.03 billion. Total debt stands at CNY 2.03 billion, resulting in a cash-to-debt ratio of approximately 1.0, indicating a balanced and manageable leverage position. This financial structure provides stability and flexibility for ongoing operations and potential strategic initiatives without appearing over-leveraged.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.3. This payout, against an EPS of CNY 2.5, suggests a conservative and sustainable dividend policy, retaining a significant portion of earnings for reinvestment into the business to fuel future growth, which is critical in a technology-driven sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.04 billion, the market valuation implies a price-to-earnings multiple that incorporates growth expectations for the solar and display materials sectors. A beta of 0.581 suggests the stock has historically been less volatile than the broader market, which may reflect its specialized industrial niche and stable demand drivers from the energy transition.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized R&D capabilities for performance materials critical to high-growth industries. Its outlook is inherently tied to the global adoption of solar energy and advancements in display technology. Continued innovation and maintaining cost competitiveness will be vital for sustaining its market position amid evolving industry dynamics and potential policy shifts affecting renewable energy investments.

Sources

Company Annual ReportShenzhen 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