investorscraft@gmail.com

Intrinsic ValueSuzhou Kematek Inc (301611.SZ)

Previous Close$126.68
Intrinsic Value
Upside potential
Previous Close
$126.68

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 Kematek Inc operates as a specialized manufacturer of advanced ceramic components, serving high-technology industries with precision-engineered solutions. The company's core revenue model centers on the production and sale of ceramic parts, supplemented by value-added surface treatment and refurbishment services that create recurring revenue streams. Its diverse product portfolio includes aluminum nitride substrates, insulators, E-chucks, heaters, and components for flat panel display equipment, leveraging ceramic injection molding technology to meet stringent industry specifications. Kematek strategically positions itself at the intersection of multiple growth sectors, including semiconductor manufacturing, renewable energy systems, automotive electronics, and aerospace applications, where material performance under extreme conditions is critical. The company has established itself as a domestic Chinese supplier with technical capabilities that support the country's push for semiconductor self-sufficiency and industrial upgrading. By maintaining expertise in ceramic materials science and manufacturing processes, Kematek competes in niche markets where material properties like thermal conductivity, electrical insulation, and mechanical stability create significant barriers to entry. Its customer base spans global technology supply chains, though it benefits from China's growing domestic semiconductor and display manufacturing ecosystem. The company's market position reflects its ability to provide customized solutions for demanding applications while maintaining cost competitiveness through localized production.

Revenue Profitability And Efficiency

Suzhou Kematek demonstrated strong financial performance with CNY 857 million in revenue and net income of CNY 311 million, translating to an impressive net margin of approximately 36%. The company generated robust operating cash flow of CNY 230 million, though significant capital expenditures of CNY 244 million indicate substantial ongoing investments in production capacity. This high profitability suggests premium pricing power for its specialized ceramic components and efficient cost management in its manufacturing operations.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with diluted EPS of CNY 0.71, reflecting effective utilization of its equity base. While capital expenditures exceeded operating cash flow for the period, this investment pattern suggests strategic capacity expansion rather than maintenance spending. The significant gap between revenue and net income indicates strong operating leverage and potentially high-value product mix within its ceramic components portfolio.

Balance Sheet And Financial Health

Kematek maintains a conservative financial structure with CNY 212 million in cash against total debt of CNY 124 million, providing comfortable liquidity coverage. The balance sheet shows moderate leverage with debt representing approximately 37% of equity based on market capitalization. The company's financial health appears solid, with sufficient cash reserves to support operations and strategic initiatives without excessive reliance on external financing.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.10 per share despite substantial capital investment requirements. The significant capital expenditure program suggests management is prioritizing growth initiatives, likely targeting expansion in semiconductor and renewable energy markets. This balanced approach indicates confidence in both near-term cash generation and long-term growth prospects within its specialized industrial niches.

Valuation And Market Expectations

With a market capitalization of approximately CNY 23 billion, the company trades at a premium valuation multiple relative to its current revenue base, reflecting investor expectations for future growth in high-technology ceramic applications. The beta of 0.62 suggests lower volatility than the broader market, potentially indicating perceived stability in its business model despite operating in cyclical industrial sectors. This valuation implies significant growth anticipation in its core semiconductor and electronics markets.

Strategic Advantages And Outlook

Kematek's strategic advantages stem from its technical expertise in ceramic materials and positioning within China's semiconductor supply chain development. The outlook appears favorable given structural trends toward domestic semiconductor production and increasing ceramic component demand across multiple high-growth industries. However, the company faces execution risks associated with its capacity expansion and potential cyclicality in its end markets that could impact future performance.

Sources

Company financial statementsShenzhen 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