investorscraft@gmail.com

Intrinsic ValueShenzhen Bsc Technology Co.,Ltd. (300951.SZ)

Previous Close$36.29
Intrinsic Value
Upside potential
Previous Close
$36.29

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 Bsc Technology operates as a specialized manufacturer of precision functional devices for the electronics industry, serving global consumer electronics and automotive sectors. The company's core revenue model centers on designing, developing, and producing essential components including protective films, dustproof solutions, thermal management materials, and automated assembly equipment. These products address critical needs in device protection, insulation, heat dissipation, and manufacturing efficiency for leading smartphone brands, wearable technology manufacturers, and automotive electronics suppliers. Operating within the competitive industrial equipment sector, BSC Technology has established a niche position by focusing on high-precision components that require advanced material science expertise and manufacturing capabilities. The company's market positioning leverages China's electronics manufacturing ecosystem while serving both domestic and international clients who demand reliable, precision-engineered solutions for their increasingly sophisticated products. This specialization allows BSC Technology to maintain relevance despite intense competition, though it remains dependent on the broader health of the consumer electronics cycle and automotive supply chain demands for sustained growth.

Revenue Profitability And Efficiency

For FY 2024, Shenzhen Bsc Technology reported revenue of CNY 1.31 billion with net income of CNY 211.4 million, reflecting a robust net margin of approximately 16.2%. The company demonstrated strong cash generation with operating cash flow of CNY 266.0 million, significantly exceeding net income and indicating healthy earnings quality. Capital expenditures of CNY 200.9 million suggest ongoing investment in production capacity and technological capabilities to support future growth initiatives in the competitive electronics components market.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 1.25, demonstrating solid earnings power relative to its market capitalization. Operating cash flow substantially exceeded net income, indicating strong cash conversion efficiency. The significant capital expenditure program reflects management's commitment to maintaining technological competitiveness, though the balance between reinvestment and returns will be critical for long-term capital efficiency metrics and shareholder value creation in this capital-intensive industry.

Balance Sheet And Financial Health

BSC Technology maintains a conservative financial structure with cash and equivalents of CNY 737.9 million substantially exceeding total debt of CNY 35.7 million, resulting in a net cash position. This strong liquidity profile provides significant operational flexibility and resilience against industry cyclicality. The minimal leverage indicates a low-risk balance sheet that can support both ongoing operations and strategic investments without financial strain, positioning the company well for potential market downturns or expansion opportunities.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.60 per share while maintaining ample cash reserves for reinvestment. This balanced approach suggests management's confidence in both current profitability and future growth prospects. The dividend yield must be evaluated in context of the company's growth stage and reinvestment needs within the rapidly evolving electronics components sector, where technological advancement requires continuous capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.74 billion, the company trades at a price-to-earnings ratio of around 32 based on FY 2024 earnings. The beta of 1.129 indicates moderately higher volatility than the broader market, reflecting sensitivity to technology and industrial cycles. This valuation level suggests market expectations for continued growth in the functional components segment, particularly driven by smartphone innovation and automotive electronics adoption.

Strategic Advantages And Outlook

BSC Technology's strategic advantages include its specialized expertise in precision functional devices and proximity to China's electronics manufacturing hub. The outlook remains tied to global consumer electronics demand and automotive electronics growth, with potential from emerging applications in IoT and advanced mobility. Management's challenge will be maintaining technological relevance while navigating supply chain dynamics and competitive pressures in the evolving electronics components landscape.

Sources

Company filingsShenzhen Stock Exchange disclosures

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