investorscraft@gmail.com

Intrinsic ValueHenan Carve Electronics Technology Co., Ltd. (301182.SZ)

Previous Close$37.72
Intrinsic Value
Upside potential
Previous Close
$37.72

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

Henan Carve Electronics Technology operates as a specialized manufacturer of electronic precision cable connection components within China's industrials sector. The company generates revenue through the research, development, production, and sale of a diverse portfolio of connectivity solutions, including security products like IP camera power cables and multi-function A/V cables, communication products such as DVI and HDMI cables, and MFI-certified accessories. Its core business model centers on supplying essential components to multiple end-markets including security monitoring, communication networks, medical electronics, and industrial automation. Operating in the competitive electrical equipment and parts industry, Carve Electronics maintains a focused position as a domestic supplier, leveraging its technical expertise in cable assembly and connector manufacturing. The company's market positioning appears geared toward serving industrial and commercial applications requiring reliable connectivity solutions, though it operates in a fragmented market with significant competition. Founded in 1999 and headquartered in Zhoukou, the company has established manufacturing capabilities but faces the challenge of scaling its operations effectively in a rapidly evolving technological landscape where connectivity standards frequently change.

Revenue Profitability And Efficiency

For the fiscal year ending December 2024, Henan Carve Electronics reported revenue of approximately CNY 596 million but experienced significant financial strain with a net loss of CNY 93.5 million. The company's operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY 65.1 million, indicating potential issues with working capital management or profitability pressures. Capital expenditures of CNY 91.4 million suggest ongoing investment in production capabilities despite the current unprofitability.

Earnings Power And Capital Efficiency

The company's earnings power is currently impaired, with diluted earnings per share of -CNY 0.98 reflecting the net loss position. The negative operating cash flow combined with substantial capital investment raises questions about capital allocation efficiency. The significant gap between operating cash outflow and capital expenditures indicates potential strain on liquidity and challenges in generating positive returns on invested capital during this period.

Balance Sheet And Financial Health

Carve Electronics maintains a modest cash position of CNY 71.3 million against total debt of CNY 179.1 million, resulting in a net debt position that warrants monitoring. The balance sheet structure shows leverage that may constrain financial flexibility, particularly given the current operating losses and negative cash generation. The company's financial health appears under pressure, requiring careful management of liquidity and debt obligations.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with the company reporting a substantial net loss for the period. The dividend policy remains conservative with no dividend distribution, reflecting the need to preserve capital during this challenging operational phase. The negative growth trends suggest the company is navigating significant headwinds in its core markets or operational execution.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.66 billion, the market valuation appears to incorporate expectations for a potential recovery or future growth prospects despite current financial challenges. The beta of 0.662 suggests lower volatility compared to the broader market, possibly indicating investor perception of the company's established market position or specific risk profile within the industrials sector.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing presence since 1999 and specialized expertise in precision cable manufacturing for multiple industrial applications. However, the outlook remains cautious given the current financial performance and competitive pressures in the electronic components sector. Success will likely depend on the company's ability to restore profitability, manage its debt load effectively, and capitalize on growth opportunities in target markets like new energy and industrial automation.

Sources

Company financial reportsShenzhen 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