investorscraft@gmail.com

Intrinsic ValueChina Marine Information Electronics Company Limited (600764.SS)

Previous Close$26.87
Intrinsic Value
Upside potential
Previous Close
$26.87

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

China Marine Information Electronics operates as a specialized defense electronics manufacturer serving China's naval and maritime sectors. The company focuses on developing and producing critical electronic systems for underwater warfare, including advanced information transmission equipment, weapon systems, and specialized ship power products. Its product portfolio extends to fire suppression devices, automotive electronics, and high-power DC systems, positioning it as an integrated supplier to military and specialized industrial clients. Operating within China's strategic defense industry, the company benefits from government-supported procurement programs and technological development initiatives. Its market position is strengthened by specialized expertise in maritime electronics and defense applications, creating barriers to entry for potential competitors. The company serves both military and commercial maritime sectors, though defense contracts likely constitute its primary revenue stream given the specialized nature of its products and China's ongoing naval modernization efforts.

Revenue Profitability And Efficiency

The company generated CNY 3.17 billion in revenue with net income of CNY 228 million, reflecting a net margin of approximately 7.2%. Operating cash flow was positive at CNY 77.4 million, though significantly lower than net income, suggesting potential working capital pressures or timing differences in defense contract payments. Capital expenditures of CNY -245.8 million indicate substantial investment in production capacity and technological development.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.32 demonstrates moderate earnings generation relative to the company's market capitalization. The negative free cash flow, calculated as operating cash flow minus capital expenditures, suggests the company is in an investment phase. This is typical for defense electronics firms requiring continuous R&D and production capability enhancements to maintain technological competitiveness.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 2.44 billion in cash and equivalents against total debt of CNY 721.7 million, indicating robust financial flexibility. The low debt-to-equity ratio suggests conservative financial management, which is appropriate for a defense contractor subject to cyclical government spending patterns and potential project timing uncertainties.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.059 per share, representing a payout ratio of approximately 18% based on current EPS. This moderate dividend policy balances shareholder returns with retention of earnings for reinvestment in growth initiatives. The substantial capital expenditure program indicates management's focus on capacity expansion and technological advancement to capture future defense modernization opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 21.59 billion, the company trades at approximately 6.8 times revenue and 95 times earnings, reflecting premium valuation multiples typical for specialized defense technology companies. The beta of 0.846 suggests lower volatility than the broader market, possibly due to the defensive nature of government defense contracting.

Strategic Advantages And Outlook

The company's strategic position within China's defense industrial base provides stable demand visibility through government procurement programs. Its specialized expertise in maritime electronics creates significant barriers to entry, while ongoing naval modernization programs support medium-term growth prospects. Technological innovation and product diversification remain critical for maintaining competitive advantage in this specialized sector.

Sources

Company financial statementsStock 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