investorscraft@gmail.com

Intrinsic ValueGuangdong Green Precision Components Co., Ltd (300968.SZ)

Previous Close$14.15
Intrinsic Value
Upside potential
Previous Close
$14.15

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 Green Precision Components operates as a specialized manufacturer of high-precision structural components and molds for the intelligent terminal ecosystem. The company's core revenue model centers on the research, development, and production of essential parts for smartphones, wearable devices, smart home products, and tablet computers. Its diverse product portfolio includes die-casting insert injection molding frames, metal middle frames, advanced antenna solutions like plastic battery covers with integrated LAP, and components for electromagnetic shielding, acoustics, and thermal management. Operating within the competitive industrial manufacturing sector, the company serves original equipment manufacturers requiring sophisticated component integration for consumer electronics. Guangdong Green has established its market position by mastering complex manufacturing techniques such as IMD, ICM, secondary injection molding, and continuous stamping processes. This technical expertise allows it to address the miniaturization and performance demands of modern intelligent devices, positioning the firm as a solutions provider rather than just a component supplier. The company's focus on functional components like waterproofing and dustproofing further enhances its value proposition in demanding consumer applications.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 1.22 billion with net income of CNY 53 million, resulting in a net margin of approximately 4.3%. Operating cash flow was positive at CNY 73.2 million, though capital expenditures of CNY 114.1 million significantly exceeded operating cash generation. This substantial investment in fixed assets indicates ongoing capacity expansion or technological upgrades within its precision manufacturing operations, which may pressure short-term cash flow metrics despite maintaining profitability.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 0.13 for the period, reflecting moderate earnings power relative to its market capitalization. The negative free cash flow position, resulting from capital expenditures surpassing operating cash flow, suggests the business is in an investment phase. This capital allocation strategy focuses on building future capacity rather than maximizing current returns, which is typical for growing industrial manufacturers seeking to capture market share in the evolving intelligent terminal components sector.

Balance Sheet And Financial Health

Guangdong Green maintains a strong liquidity position with cash and equivalents of CNY 856.6 million against total debt of CNY 99.4 million, indicating minimal leverage and substantial financial flexibility. The robust cash balance, which exceeds annual revenue, provides a significant buffer for operational needs and strategic investments. This conservative financial structure positions the company to weather industry cycles and fund growth initiatives without relying heavily on external financing.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns by declaring a dividend of CNY 0.05 per share despite its investment-heavy capital expenditure program. This balanced approach suggests management confidence in both current profitability and long-term growth prospects. The substantial capex relative to operating cash flow indicates a strategic focus on capacity expansion and technological advancement to capture growth in the intelligent terminal components market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.39 billion, the company trades at a price-to-earnings ratio of around 120 based on FY 2024 earnings, reflecting high growth expectations from the market. The low beta of 0.281 suggests the stock exhibits lower volatility compared to the broader market, potentially indicating investor perception of defensive characteristics or specific growth catalysts not correlated with general market movements.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in precision manufacturing for high-growth intelligent terminal markets. Its comprehensive capabilities across multiple manufacturing processes position it to benefit from continued innovation in consumer electronics. The outlook appears focused on leveraging current investments to drive future growth, though execution on converting capex into revenue expansion and improved profitability will be critical for validating its current valuation premium.

Sources

Company filingsFinancial data provider

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