investorscraft@gmail.com

Intrinsic ValueGuangdong Ellington Electronics Technology Co.,Ltd (603328.SS)

Previous Close$11.31
Intrinsic Value
Upside potential
Previous Close
$11.31

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

Guangdong Ellington Electronics Technology Co., Ltd. operates as a specialized manufacturer of double-sided and multi-layered printed circuit boards (PCBs), serving as a critical component supplier within the global technology hardware ecosystem. The company's core revenue model is based on the production and sale of these essential electronic interconnects to a diverse industrial client base. Its products are integral to the functionality of computers and peripherals, consumer electronics, communication systems, industrial control equipment, automotive electronics, and medical devices, positioning it within a high-demand, cyclical growth sector. The firm leverages its established manufacturing presence in Zhongshan, China, to compete on both cost efficiency and technical capability, catering primarily to the domestic Chinese market while being exposed to international supply chain dynamics. Its market position is that of a specialized industrial supplier, rather than a consumer-facing brand, relying on engineering expertise and production scalability to maintain its competitive stance amidst intense competition and rapid technological evolution in the electronics manufacturing sector.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 3.51 billion for the period, demonstrating significant scale in its operations. Profitability is strong, with net income reaching CNY 437.4 million, translating to a healthy net margin. Operating cash flow of CNY 364.0 million indicates solid cash generation from core business activities, supporting operational sustainability.

Earnings Power And Capital Efficiency

Ellington exhibits considerable earnings power, as evidenced by its diluted EPS of CNY 0.44. Capital expenditure of CNY -295.7 million reflects ongoing investments to maintain and potentially expand production capacity. The company's ability to generate profit from its asset base appears efficient, supporting its operational model.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of CNY 667.4 million providing a substantial buffer. Total debt is modest at CNY 137.1 million, indicating a conservative leverage profile and low financial risk. This structure supports overall financial stability and flexibility.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, distributing a dividend of CNY 0.198 per share. This policy, combined with its earnings profile, suggests a balanced approach to capital allocation, rewarding investors while likely retaining earnings for reinvestment and organic growth within its cyclical industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.95 billion, the market assigns a significant valuation multiple to the company's earnings, reflecting growth expectations. A beta of 0.422 indicates the stock has been less volatile than the broader market, which may appeal to certain investor profiles seeking lower-risk technology exposure.

Strategic Advantages And Outlook

Ellington's strategic advantage lies in its specialized manufacturing focus and established position within China's electronics supply chain. The outlook is tied to demand cycles in its end markets, including computing, automotive, and communications. Its financial health provides a foundation to navigate industry fluctuations and pursue opportunities.

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