investorscraft@gmail.com

Intrinsic ValueNantong Haixing Electronics Co., Ltd. (603115.SS)

Previous Close$23.82
Intrinsic Value
Upside potential
Previous Close
$23.82

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

Nantong Haixing Electronics operates as a specialized manufacturer of electrode foils for aluminum electrolytic capacitors, serving the electronic components industry in China. The company's core revenue model centers on producing and selling both medium/high voltage and low voltage etched and formed foils, which are essential materials for capacitor manufacturers across various industrial and consumer electronics applications. As a established player founded in 1977, Haixing Electronics has developed deep technical expertise in foil processing technologies, positioning itself within the industrial supply chain for passive electronic components. The company's market position reflects its specialization in a niche segment of the electrical equipment sector, where manufacturing precision and consistent quality are critical competitive factors. Operating from its Nantong headquarters, the company serves domestic capacitor producers who require reliable foil materials for their manufacturing processes, leveraging China's extensive electronics manufacturing ecosystem.

Revenue Profitability And Efficiency

The company generated CNY 1.93 billion in revenue with net income of CNY 160.9 million, indicating an 8.3% net profit margin. Operating cash flow of CNY 61.3 million was substantially lower than net income, suggesting working capital absorption or timing differences. Capital expenditures of CNY -157.1 million indicate significant investment in production capacity or technological upgrades during the period.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.67 reflects the company's earnings generation capability relative to its equity base. The substantial capital expenditure program, nearly 2.5 times operating cash flow, indicates aggressive investment in production capabilities. This suggests management is prioritizing capacity expansion or technological advancement to capture market opportunities.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 577.6 million in cash against total debt of CNY 109.9 million, indicating minimal leverage and robust financial flexibility. The cash position represents approximately 25% of the company's market capitalization, providing significant buffer for operational needs or strategic initiatives.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.6, representing an 89% payout ratio based on EPS. This aggressive dividend policy suggests management confidence in sustainable cash generation despite the substantial capital investment program currently underway.

Valuation And Market Expectations

Trading at a market capitalization of CNY 4.49 billion, the company commands a P/E ratio of approximately 28 based on current earnings. The low beta of 0.332 indicates the stock exhibits lower volatility than the broader market, reflecting its niche industrial positioning and stable business characteristics.

Strategic Advantages And Outlook

The company's long-established presence since 1977 provides operational experience and customer relationships in the specialized electrode foil market. Its strategic focus on domestic Chinese capacitor manufacturers positions it to benefit from the country's electronics manufacturing growth, though it faces competition from both domestic and international foil producers in this technical segment.

Sources

Company financial reportsStock 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