investorscraft@gmail.com

Intrinsic ValueChengdu Xuguang Electronics Co., Ltd. (600353.SS)

Previous Close$17.34
Intrinsic Value
Upside potential
Previous Close
$17.34

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

Chengdu Xuguang Electronics operates as a specialized manufacturer of metal-ceramic electric vacuum devices, serving global industrial markets from its base in China. Its core revenue model is driven by the production and sale of critical components, including vacuum interrupters, embedded poles, and VCB/transmitting tubes, which are essential for high and low voltage power distribution systems and various electronic applications. The company caters primarily to electrical equipment manufacturers and enterprises utilizing electron tube and optoelectronic technologies, positioning itself within the industrials sector's electrical equipment and parts niche. Founded in 1965, it has established a long-standing presence, leveraging its expertise in ceramic metallization and vacuum electronic components to serve specialized industrial clients. Its market position is characterized by a focus on high-quality, technical products for demanding applications, though it operates in a competitive global landscape for electronic components and industrial equipment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.59 billion for the period, with net income of CNY 102.5 million, indicating a net profit margin of approximately 6.5%. Operating cash flow was positive at CNY 69.1 million, though capital expenditures of CNY -126.1 million suggest significant investment in maintaining or expanding productive capacity, impacting free cash flow generation.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.12, reflecting the company's earnings power relative to its equity base. The negative free cash flow, calculated from operating cash flow and capital expenditures, indicates that current investments are consuming more cash than generated from core operations for this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 294.9 million against total debt of CNY 326.4 million, indicating a manageable leverage position with a debt-to-equity structure that appears reasonable. The company's financial health is supported by its long operating history and stable industrial customer base.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, with a dividend per share of CNY 0.06 declared. This payout, against an EPS of CNY 0.12, represents a dividend payout ratio of 50%, indicating a balanced approach between shareholder returns and retained earnings for future growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.9 billion, the company trades at a P/E ratio derived from its current earnings. A beta of 0.538 suggests lower volatility compared to the broader market, which may reflect its established niche and steady industrial demand profile.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized manufacturing expertise and long-term industry relationships within the electric vacuum device sector. Its outlook is tied to global demand for electrical infrastructure and industrial electronic components, though it faces competition and technological evolution risks.

Sources

Company DescriptionFinancial Data Provided

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