investorscraft@gmail.com

Intrinsic ValueShenzhen Kinwong Electronic Co., Ltd. (603228.SS)

Previous Close$64.11
Intrinsic Value
Upside potential
Previous Close
$64.11

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

Shenzhen Kinwong Electronic operates as a specialized manufacturer of printed circuit boards (PCBs) and electronic materials, serving diverse global markets including automotive, smart terminals, consumer electronics, and telecommunications. The company generates revenue through the research, development, production, and sale of various PCB types such as conventional multi-layer boards, metal-based PCBs, flexible circuits, and high-density interconnect products, complemented by engineering and design services. Operating within the competitive technology hardware sector, Kinwong has established a strong market position through its comprehensive product portfolio and technical capabilities, catering to both domestic Chinese and international clients since its founding in 1993. The company's strategic focus on advanced PCB technologies positions it to capitalize on growing demand from automotive electrification, 5G infrastructure, and consumer electronics innovation.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 12.66 billion with net income of CNY 1.17 billion, demonstrating effective operational execution. Strong operating cash flow of CNY 2.29 billion indicates healthy cash conversion from core business activities, supporting ongoing investment in capacity and technology development.

Earnings Power And Capital Efficiency

Kinwong generated diluted EPS of CNY 1.34, reflecting solid earnings generation relative to its equity base. The company maintained substantial capital expenditures of CNY 1.85 billion, indicating significant reinvestment in production capabilities and technological advancement to maintain competitive positioning.

Balance Sheet And Financial Health

The balance sheet shows CNY 2.18 billion in cash and equivalents against total debt of CNY 3.35 billion, suggesting manageable leverage. The company maintains adequate liquidity to support operations while funding strategic investments in its manufacturing infrastructure and technological capabilities.

Growth Trends And Dividend Policy

Kinwong demonstrates a balanced capital allocation approach with a dividend per share of CNY 0.80, providing shareholder returns while retaining earnings for growth. The substantial capital expenditure program indicates focus on capacity expansion and technological advancement to capture market opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 64.09 billion, the company trades at a moderate beta of 0.742, suggesting lower volatility relative to the broader market. The valuation reflects market expectations for continued growth in PCB demand across its served end markets.

Strategic Advantages And Outlook

Kinwong's long-standing industry presence and comprehensive PCB technology portfolio provide competitive advantages in serving evolving electronic manufacturing requirements. The company is well-positioned to benefit from structural growth drivers including automotive electrification, 5G deployment, and increasing electronic content across multiple industries.

Sources

Company financial reportsStock exchange disclosuresPublic company filings

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