investorscraft@gmail.com

Intrinsic ValueJi'an Mankun Technology Co., Ltd. (301132.SZ)

Previous Close$36.20
Intrinsic Value
Upside potential
Previous Close
$36.20

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

Ji'an Mankun Technology operates as a specialized manufacturer of double-layer and multi-layer printed circuit boards (PCBs), serving diverse industrial applications across China and international markets. The company's core revenue model centers on the research, development, production, and sale of high-precision circuit boards, including aluminum substrates and ceramic plates tailored for demanding technical specifications. Its product portfolio addresses critical needs in automotive electronics, industrial automation controls, consumer electronics, and communication infrastructure, positioning the firm within the competitive global PCB supply chain. Mankun Technology maintains a focused market position by catering to industrial clients requiring reliable, precision-engineered boards rather than competing in high-volume consumer segments. The company leverages its established manufacturing base in Ji'an, China, combined with export channels to Europe, North America, and Asia Pacific regions, creating a balanced revenue stream. This strategic approach allows Mankun to navigate sector cycles while maintaining technological relevance in an industry characterized by rapid innovation and stringent quality requirements.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 1.27 billion with net income of CNY 106.5 million, reflecting a net margin of approximately 8.4%. Operating cash flow generation was robust at CNY 109.6 million, closely aligning with reported profitability. Capital expenditures of CNY 98.4 million indicate ongoing investment in production capabilities, though the company maintained positive free cash flow. The financial performance demonstrates efficient conversion of sales into earnings within the capital-intensive PCB manufacturing sector.

Earnings Power And Capital Efficiency

Mankun Technology delivered diluted EPS of CNY 0.72, translating the company's operational results into shareholder returns effectively. The alignment between net income and operating cash flow suggests quality earnings with minimal non-cash adjustments. The capital expenditure level relative to operating cash flow indicates a disciplined approach to capacity investments, supporting sustainable earnings power without excessive leverage to growth spending in the cyclical technology hardware sector.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 840.3 million against total debt of just CNY 56 million, resulting in a net cash position that provides significant financial flexibility. This conservative capital structure, with minimal leverage, positions the company well to withstand industry downturns and pursue strategic opportunities. The balance sheet strength is particularly notable given the capital requirements of PCB manufacturing operations.

Growth Trends And Dividend Policy

Mankun Technology demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.419, representing a payout ratio of approximately 58% based on FY 2024 earnings. This balanced approach combines returning capital to shareholders while retaining earnings for future growth initiatives. The company's international export footprint provides diversification benefits and potential growth avenues beyond domestic Chinese market dynamics.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.57 billion, the company trades at a P/E ratio of roughly 52x based on FY 2024 earnings, reflecting market expectations for future growth in the specialized PCB segment. The beta of 1.277 indicates higher volatility than the broader market, consistent with technology hardware stocks. Valuation metrics suggest investors anticipate expansion in the company's addressable markets and margin profile.

Strategic Advantages And Outlook

The company's long-standing presence since 2002 provides operational experience in PCB manufacturing, while its focus on industrial and automotive applications offers relative stability compared to consumer electronics segments. Strategic advantages include technical expertise in multi-layer and high-precision boards, though the outlook remains subject to global electronics demand cycles and competitive pressures. The strong balance sheet provides resilience to navigate industry challenges while supporting selective growth investments.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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