investorscraft@gmail.com

Intrinsic ValueFoxconn Industrial Internet Co., Ltd. (601138.SS)

Previous Close$57.70
Intrinsic Value
Upside potential
Previous Close
$57.70

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

Foxconn Industrial Internet Co., Ltd. operates as a pivotal global manufacturer in the communication equipment and industrial technology sectors, specializing in the research, development, and production of high-precision hardware. Its core revenue model is driven by the design and manufacturing of essential infrastructure, including network switches, routers, servers, and industrial robots, primarily for major technology and telecommunications clients. The company leverages its position as a subsidiary of Hon Hai Precision Industry to secure large-scale manufacturing contracts, serving the entire ecosystem from cloud service providers to consumer electronics brands. Its market positioning is that of a critical enabler for digital transformation, providing the physical components that power 5G networks, data centers, and smart manufacturing. This integrated approach from R&D to mass production establishes it as a key supply chain partner in a highly competitive, technology-driven industry, though it operates in a low-margin, capital-intensive segment of the market.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 609.1 billion for the period, demonstrating its massive scale in manufacturing. Net income was CNY 23.2 billion, resulting in a net profit margin of approximately 3.8%, which is characteristic of its asset-heavy, competitive industry. Operating cash flow of CNY 23.8 billion was strong and sufficiently covered capital expenditures of CNY 11.3 billion, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 1.17, reflecting the earnings power distributed across its large share base. The significant capital expenditure highlights the company's continuous investment in production capacity and automation to maintain its competitive edge. The positive operating cash flow after accounting for these investments demonstrates disciplined capital allocation within its business model.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 72.4 billion. Total debt was reported at CNY 39.9 billion, indicating a conservative leverage profile with a cash-to-debt ratio well above 1. This strong financial health provides ample flexibility to navigate industry cycles and fund strategic initiatives without undue financial risk.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.64 per share. Its growth is intrinsically tied to global demand for communication infrastructure, cloud computing, and industrial automation. As a manufacturing leader, its trajectory is closely linked to the capital expenditure cycles of its major technology and telecom clients worldwide.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.19 trillion, the market assigns a significant valuation to its scale and strategic role in the tech supply chain. A beta of 1.28 indicates the stock is expected to be more volatile than the broader market, reflecting its sensitivity to global economic cycles and technology sector sentiment.

Strategic Advantages And Outlook

Its primary strategic advantage is its deep integration within the Hon Hai ecosystem, providing unmatched manufacturing scale and expertise. The outlook is leveraged to long-term secular trends in 5G deployment, data center expansion, and industrial automation. However, its performance remains subject to global supply chain dynamics, commodity prices, and the financial health of its key customers.

Sources

Company DescriptionProvided Financial Data

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