investorscraft@gmail.com

Intrinsic ValueGuangdong Kingshine Electronic Technology Co.,Ltd. (300903.SZ)

Previous Close$28.22
Intrinsic Value
Upside potential
Previous Close
$28.22

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

Guangdong Kingshine Electronic Technology operates as a specialized manufacturer of high-density printed circuit boards (PCBs), serving a diverse global clientele across multiple technology-driven sectors. The company's core revenue model is built on the research, development, and production of advanced PCBs, which are critical components in consumer electronics, network communication equipment, industrial automation systems, automotive electronics, and computing devices. This positions Kingshine within the competitive electronics manufacturing services landscape, where technical capability and production scale determine market share. The company has established an international footprint, exporting its products to markets including North America, Europe, Asia, and South America, which diversifies its revenue streams but also exposes it to global supply chain dynamics and trade fluctuations. Its foundational establishment in 2001 provides it with considerable industry experience, though it operates in a capital-intensive segment characterized by rapid technological obsolescence and pricing pressure. Kingshine's market position is that of a specialized supplier rather than a broad-line manufacturer, focusing on the technical requirements of high-density applications which can command premium pricing but require consistent R&D investment to maintain relevance against larger, integrated competitors.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 3.40 billion. However, this top-line performance was overshadowed by a significant net loss of CNY 343.66 million, resulting in a diluted earnings per share of -CNY 0.83. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY 26.67 million, indicating potential strain in converting sales into usable cash amidst what was likely a period of intense market competition or operational headwinds.

Earnings Power And Capital Efficiency

The company's earnings power was substantially negative during this period. The combination of an operating cash flow deficit and substantial capital expenditures of nearly CNY 476.63 million suggests a heavy investment phase, possibly in capacity expansion or technological upgrades. This significant cash outflow for investments, while potentially necessary for long-term competitiveness, has sharply negative implications for current capital efficiency and free cash flow generation.

Balance Sheet And Financial Health

Kingshine maintains a liquidity position with cash and equivalents of CNY 838.66 million. This is counterbalanced by total debt of CNY 1.42 billion, indicating a leveraged capital structure. The company's financial health requires careful monitoring, as the debt level relative to its cash position and recent operating losses could constrain financial flexibility, particularly if market conditions remain challenging or interest expenses rise.

Growth Trends And Dividend Policy

The reported fiscal year reflects a period of contraction in profitability despite substantial revenue. The company's growth trajectory is currently impacted by the net loss, and this is reflected in its dividend policy, with a dividend per share of zero. Retaining all earnings, or rather absorbing losses, is a prudent approach to conserve capital for stabilizing operations and funding necessary investments during this difficult phase.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.29 billion, the market valuation appears to factor in the company's asset base and potential for recovery rather than its recent earnings performance. A beta of 0.94 suggests the stock's volatility is roughly in line with the broader market. The valuation likely incorporates expectations for a turnaround or long-term growth in the PCB sector, despite the present financial difficulties.

Strategic Advantages And Outlook

Kingshine's strategic advantages lie in its long-standing industry presence, technical focus on high-density PCBs, and diversified international customer base. The outlook is contingent on its ability to navigate intense competition, manage its debt load, and return to profitability. Success will depend on leveraging its R&D capabilities to meet evolving technological demands in its end markets while improving operational efficiency to restore positive cash flow.

Sources

Company Financial ReportsShenzhen 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