investorscraft@gmail.com

Intrinsic ValueTDG Holding Co., Ltd. (600330.SS)

Previous Close$13.56
Intrinsic Value
Upside potential
Previous Close
$13.56

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

TDG Holding operates as a specialized manufacturer of advanced electronic materials and components, serving multiple high-growth technology sectors. The company's core revenue model centers on producing and marketing ferrite materials for NFC antennas, wireless charging systems, and EMI suppression applications, alongside sapphire crystal products and piezoelectric materials. Operating within China's competitive technology hardware sector, TDG leverages its materials science expertise to supply components for automotive electronics, consumer devices, and energy applications. The company maintains its market position through specialized manufacturing capabilities in soft magnetic cores and microwave components, catering to evolving demands in EV wireless charging and LED power supplies. TDG's integrated approach from material research to equipment manufacturing provides competitive advantages in serving domestic technology supply chains while facing intense competition from larger electronic materials producers.

Revenue Profitability And Efficiency

TDG generated CNY 3.07 billion in revenue with net income of CNY 88.7 million, reflecting modest profitability in a competitive market. The company's operating cash flow of CNY 195.4 million indicates reasonable operational efficiency, though significant capital expenditures of CNY 1.06 billion suggest ongoing investment in production capacity and technological upgrades to maintain market position.

Earnings Power And Capital Efficiency

The company's diluted EPS of CNY 0.073 demonstrates limited earnings power relative to its scale. Substantial capital expenditures exceeding operating cash flow by nearly five times indicate aggressive investment in production capabilities, which may pressure near-term returns but could enhance long-term competitive positioning in specialized electronic materials.

Balance Sheet And Financial Health

TDG maintains a strong liquidity position with CNY 2.32 billion in cash against CNY 944.5 million in total debt, providing financial flexibility. The conservative debt level relative to cash reserves suggests a solid balance sheet foundation, supporting ongoing capital investment requirements without excessive financial leverage.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.022 per share, indicating a commitment to shareholder returns despite modest earnings. Current investment patterns suggest focus on capacity expansion and technological advancement rather than aggressive growth, positioning for long-term market opportunities in electronic materials and components.

Valuation And Market Expectations

With a market capitalization of CNY 13.65 billion and beta of 0.606, the market appears to value TDG as a relatively stable technology components provider. The valuation reflects expectations for steady performance in specialized electronic materials markets rather than explosive growth, aligning with the company's established market position.

Strategic Advantages And Outlook

TDG's expertise in ferrite materials and crystal products provides technical differentiation in growing markets like EV wireless charging and automotive electronics. The company's integrated manufacturing approach and research capabilities position it to benefit from domestic technology supply chain development, though competition and capital intensity remain ongoing challenges.

Sources

Company descriptionFinancial metrics providedShanghai 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