investorscraft@gmail.com

Intrinsic ValueShengyi Technology Co.,Ltd. (600183.SS)

Previous Close$68.95
Intrinsic Value
Upside potential
Previous Close
$68.95

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

Shengyi Technology operates as a leading manufacturer of electronic circuit base materials, specializing in copper-clad laminates (CCL), prepregs, and flexible circuit materials essential for printed circuit board production. The company serves diverse end markets including consumer electronics, automotive systems, computing hardware, and aerospace applications through its comprehensive product portfolio of FR-4 CCL, FCCL, aluminum base materials, and high-speed digital materials. Its strategic positioning within the global electronics supply chain is strengthened by extensive manufacturing capabilities in China and export operations across Americas, Europe, and Asia-Pacific regions. Shengyi leverages technical expertise in flame-retardant epoxy formulations and multilayer board materials to maintain competitive differentiation in the high-performance substrate segment. The company's focus on innovation in RF materials and HSD substrates supports its role as critical infrastructure provider for advancing electronic miniaturization and 5G connectivity demands.

Revenue Profitability And Efficiency

Shengyi Technology generated CNY 20.4 billion in revenue with net income of CNY 1.74 billion, reflecting an 8.5% net margin. Operating cash flow of CNY 1.46 billion supported capital expenditures of CNY 926 million, indicating disciplined investment in production capacity. The company maintains efficient operations within the electronic materials sector, balancing growth investments with profitability targets.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.73, supported by its market leadership in laminate products. Operating cash flow coverage of capital expenditures at 1.6x reflects prudent capital allocation. Shengyi's focus on high-value electronic materials contributes to sustainable returns on invested capital in the technology hardware sector.

Balance Sheet And Financial Health

Shengyi maintains a conservative financial structure with CNY 2.02 billion in cash against CNY 2.43 billion total debt, providing adequate liquidity. The balance sheet supports ongoing operations and strategic investments in electronic materials technology. Debt levels appear manageable relative to the company's market position and cash generation capabilities.

Growth Trends And Dividend Policy

The company has established a shareholder return policy with a CNY 0.60 dividend per share, indicating commitment to capital distribution. Growth prospects are tied to electronics industry expansion and adoption of advanced circuit materials. Shengyi's export presence across multiple regions provides diversification benefits for sustained development.

Valuation And Market Expectations

With a market capitalization of CNY 130.6 billion, the company trades at approximately 6.4 times revenue and 75 times earnings. The beta of 0.79 suggests moderate volatility relative to the broader market. Valuation reflects expectations for continued leadership in electronic materials and PCB substrate markets.

Strategic Advantages And Outlook

Shengyi's long-standing industry presence since 1985 provides deep technical expertise and customer relationships. The company's focus on high-performance materials for advanced applications positions it well for 5G and automotive electronics growth. Ongoing innovation in substrate technology supports competitive positioning in the evolving electronics manufacturing landscape.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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