investorscraft@gmail.com

Intrinsic ValueSuzhou Wanxiang Technology Co., Ltd. (301180.SZ)

Previous Close$17.58
Intrinsic Value
Upside potential
Previous Close
$17.58

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

Suzhou Wanxiang Technology operates as a specialized manufacturer of precision components for consumer electronics and new energy applications. The company's core revenue model centers on the research, development, and production of essential hardware including BUSBAR and TCO components for notebook and tablet computers, flexible functional components, and precision structural parts for battery systems. Operating within the competitive industrial manufacturing sector in China, Wanxiang Technology serves global electronics brands requiring high-tolerance components for portable devices and energy storage solutions. The company has expanded its portfolio to include micro lithium-ion batteries, positioning itself at the intersection of consumer electronics and emerging energy storage markets. This diversification strategy leverages existing manufacturing capabilities while addressing growing demand for compact power sources in IoT devices and portable technology. Founded in 1994, the company has established long-term relationships within the electronics supply chain, though it faces intense competition from larger component manufacturers and pricing pressures typical of the contract manufacturing industry. Its market position reflects a niche focus on precision metal fabrication with technological capabilities supporting both established computer manufacturers and emerging energy storage applications.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.09 billion for the fiscal period, demonstrating its operational scale within the precision components sector. However, profitability challenges are evident with a net loss of CNY 16.4 million, resulting in negative diluted EPS of CNY 0.04. Operating cash flow remained positive at CNY 22.4 million, though significant capital expenditures of CNY 212.8 million indicate substantial ongoing investments in production capacity and technological upgrades. This investment pattern suggests the company is prioritizing long-term capability development over short-term profitability.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the net loss position, reflecting potential margin pressures or operational challenges within the competitive manufacturing landscape. The substantial capital expenditure program, which exceeded operating cash flow by nearly tenfold, indicates an aggressive investment strategy in production assets. This high capital intensity relative to current earnings generation raises questions about near-term returns on invested capital, though it may position the company for future growth in its expanding battery and component segments.

Balance Sheet And Financial Health

Wanxiang Technology maintains a conservative debt profile with total debt of CNY 124.1 million against cash and equivalents of CNY 164.5 million, resulting in a net cash position. This liquidity buffer provides financial flexibility amid current profitability challenges. The balance sheet structure suggests capacity to support ongoing capital investment programs without immediate liquidity concerns, though sustained losses could gradually erode this financial cushion if not addressed through operational improvements.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend distribution of CNY 0.025 per share, indicating management's commitment to shareholder returns. The significant capital expenditure program suggests a focus on capacity expansion and technological advancement, particularly in the micro lithium-ion battery segment. These investments point to strategic positioning for growth in energy storage and advanced electronics components, though current financial results reflect a transitional phase as these initiatives mature.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.02 billion, the market appears to be valuing the company's growth potential beyond current profitability metrics. The beta of 0.591 suggests lower volatility relative to the broader market, potentially reflecting investor perception of stable underlying business fundamentals despite recent losses. Valuation multiples based on earnings are not meaningful given the negative EPS, leaving investors to focus on revenue-based metrics and future profitability recovery.

Strategic Advantages And Outlook

The company's long-established presence since 1994 provides institutional knowledge and customer relationships within the electronics supply chain. Strategic advantages include diversified product applications spanning traditional computer components and emerging energy storage systems. The outlook depends on successful execution of capacity expansion initiatives and margin improvement in competitive manufacturing segments. Success in the micro battery segment could provide differentiation, though near-term challenges require careful navigation of industry dynamics and cost management.

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