investorscraft@gmail.com

Intrinsic ValueGlarun Technology Co.,Ltd (600562.SS)

Previous Close$29.03
Intrinsic Value
Upside potential
Previous Close
$29.03

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

Glarun Technology operates as a specialized defense electronics and industrial technology provider, generating revenue through the research, development, production, and sale of sophisticated radar systems and smart manufacturing solutions. The company serves both military and civilian markets with products spanning airborne fire control radars, air traffic control systems, meteorological radars, and industrial software platforms. Its diversified portfolio positions it across multiple high-tech sectors including aerospace, defense, transportation infrastructure, and industrial automation, creating a balanced revenue stream between government contracts and commercial applications. Glarun maintains a strategic position in China's technology ecosystem by leveraging its expertise in microwave devices, radio frequency components, and embedded software systems. The company's market position is strengthened by its involvement in critical national infrastructure projects, particularly in smart rail transit where it provides CBTC systems and fully automated operation solutions for subway networks. This dual focus on defense electronics and industrial automation provides natural hedging against sector-specific cyclicality while maintaining technological synergies across business units.

Revenue Profitability And Efficiency

The company generated CNY 3.40 billion in revenue with net income of CNY 629.76 million, demonstrating solid profitability with an 18.5% net margin. However, operating cash flow was negative CNY 304.82 million, indicating potential working capital challenges or timing differences in receivables collection. Capital expenditures were modest at CNY 30.39 million, suggesting efficient asset utilization in its technology-intensive operations.

Earnings Power And Capital Efficiency

Glarun delivered diluted EPS of CNY 0.51, reflecting effective earnings generation from its diversified technology portfolio. The company maintains capital efficiency with relatively low debt levels compared to equity, though the negative operating cash flow warrants monitoring for sustainable earnings quality. Its asset-light model in software and systems integration contributes to respectable returns on capital employed.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with CNY 1.13 billion in cash and equivalents against modest total debt of CNY 200.34 million, indicating a conservative financial structure. The low debt-to-equity ratio provides financial flexibility for strategic investments. Current assets appear sufficient to cover obligations, supporting ongoing operations and potential expansion initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.157, representing a payout from stable earnings. Growth prospects are supported by China's ongoing investments in defense modernization and smart infrastructure development. The diversified business model across defense and industrial technology provides multiple growth vectors in evolving market segments.

Valuation And Market Expectations

With a market capitalization of CNY 34.52 billion, the company trades at approximately 10.2 times revenue and 54.8 times earnings, reflecting premium valuation multiples typical for specialized defense technology companies. The beta of 0.64 indicates lower volatility than the broader market, suggesting investor perception of defensive characteristics in its business model.

Strategic Advantages And Outlook

Glarun's competitive advantages include deep expertise in radar technology, established government relationships, and dual-market exposure to both defense and industrial sectors. The outlook remains positive given ongoing technological modernization in China's military and infrastructure sectors, though dependent on continued government spending and successful execution of complex technology projects.

Sources

Company financial reportsStock exchange disclosuresCompany description from financial data provider

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