investorscraft@gmail.com

Intrinsic ValueSihui Fuji Electronics Technology Co., Ltd. (300852.SZ)

Previous Close$44.93
Intrinsic Value
Upside potential
Previous Close
$44.93

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

Sihui Fuji Electronics Technology Co., Ltd. operates as a specialized manufacturer of printed circuit boards (PCBs), serving diverse industrial sectors including factory automation (FA), medical equipment, power systems, communication infrastructure, and the automotive industry. The company's core revenue model is built on producing customized PCB solutions for business-to-business clients, positioning itself within the competitive global electronics manufacturing ecosystem. Founded in 2009 and based in Zhaoqing City, China, the company leverages its manufacturing expertise to cater to technical specifications required by industrial and automotive applications, which typically demand higher reliability than consumer electronics. Its market position is that of a niche industrial supplier rather than a mass-market producer, focusing on value-added manufacturing for sectors where product performance and durability are critical. This strategic focus allows Sihui Fuji to differentiate itself from larger PCB manufacturers that primarily compete on volume and cost in consumer markets. The company's global operations indicate an outward-looking strategy, potentially serving international clients while maintaining its manufacturing base in China's Guangdong province, a region known for its electronics supply chain infrastructure.

Revenue Profitability And Efficiency

For FY 2024, Sihui Fuji reported revenue of approximately 1.41 billion CNY with net income of 140.3 million CNY, translating to a net profit margin of approximately 9.9%. The company generated 243.5 million CNY in operating cash flow, demonstrating solid cash conversion from its operations. Capital expenditures of 306.4 million CNY indicate ongoing investment in production capacity, with the negative value reflecting cash outflow for property, plant, and equipment acquisitions.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of 1.12 CNY, reflecting its earnings power relative to its equity base. Operating cash flow of 243.5 million CNY substantially exceeded net income, indicating strong quality of earnings and efficient working capital management. The significant capital expenditure program suggests the company is reinvesting heavily in its manufacturing capabilities to support future growth and maintain technological competitiveness in the PCB industry.

Balance Sheet And Financial Health

Sihui Fuji maintains a conservative financial structure with cash and equivalents of 582.8 million CNY against total debt of 490.0 million CNY, resulting in a net cash position. This strong liquidity profile provides financial flexibility to navigate industry cycles and fund strategic initiatives. The balance sheet appears well-positioned to support both ongoing operations and potential expansion opportunities without excessive leverage.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, maintaining a dividend payout with 0.14 CNY per share distributed to shareholders. This dividend policy, combined with substantial reinvestment through capital expenditures, suggests a strategy of returning capital to shareholders while funding organic growth. The company's focus on industrial and automotive PCB markets positions it to benefit from long-term trends in automation and electrification.

Valuation And Market Expectations

With a market capitalization of approximately 6.41 billion CNY, the company trades at a price-to-earnings ratio of approximately 45.7x based on FY 2024 earnings. The beta of 0.447 indicates lower volatility relative to the broader market, potentially reflecting the company's niche industrial focus and stable customer base. This valuation multiple suggests market expectations for future growth beyond current earnings levels.

Strategic Advantages And Outlook

Sihui Fuji's strategic advantages include its specialization in industrial-grade PCBs requiring higher reliability standards and its established position in growing end-markets like automotive electronics and factory automation. The company's outlook appears tied to continued industrial automation adoption and automotive electronics content growth. Its Chinese manufacturing base provides cost advantages, though it must navigate global supply chain dynamics and technological evolution in PCB manufacturing.

Sources

Company financial statementsMarket 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