investorscraft@gmail.com

Intrinsic ValueSunway Co., Ltd. (603333.SS)

Previous Close$7.93
Intrinsic Value
Upside potential
Previous Close
$7.93

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

Sunway Co., Ltd. operates as a specialized manufacturer of high-performance cable systems, primarily serving China's nuclear power infrastructure sector. The company generates revenue through designing, producing, and selling specialized cables that meet stringent safety and technical requirements for nuclear facilities, positioning itself as a critical supplier to China's expanding nuclear energy program. Beyond nuclear applications, Sunway has diversified its product portfolio to serve adjacent markets including road transit systems, smart grid infrastructure, solar photovoltaic power generation, and general construction projects, demonstrating adaptability to various industrial power transmission needs. The company maintains a niche but strategically important position within China's electrical equipment industry, leveraging its technical expertise in radiation-resistant and fire-resistant cable technology to secure contracts with major state-owned nuclear power operators and infrastructure developers, though it operates in a highly competitive and regulated environment where relationships and technical certifications are paramount for market access.

Revenue Profitability And Efficiency

Sunway generated CNY 1.73 billion in revenue for the period, though net income remained modest at CNY 16.3 million, indicating thin margins in its competitive cable manufacturing sector. The company maintained positive operating cash flow of CNY 151 million, significantly exceeding its net income, suggesting reasonable cash conversion efficiency despite margin pressures from raw material costs and competitive pricing in its core markets.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 0.03, reflecting modest earnings power relative to its market capitalization. Capital expenditures of CNY 57 million were substantially covered by operating cash flow, indicating disciplined investment in maintaining production capacity without excessive capital intensity in its manufacturing operations.

Balance Sheet And Financial Health

Sunway maintains a solid liquidity position with CNY 475 million in cash and equivalents against total debt of CNY 512 million, resulting in a near-balanced debt-to-cash ratio. The balance sheet structure suggests moderate financial leverage with sufficient liquidity buffers to manage operational requirements and debt obligations in its capital-intensive manufacturing business.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns with a CNY 0.01 per share dividend, though the modest payout ratio reflects management's balanced approach between returning capital and retaining earnings for operational needs. Growth prospects appear tied to China's continued investment in nuclear power infrastructure and renewable energy transition, which drive demand for specialized cable products.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.09 billion, the market values Sunway at roughly 2.9 times revenue and a significant earnings multiple, reflecting expectations for future growth in China's nuclear and renewable energy sectors. The low beta of 0.134 suggests the stock is perceived as relatively defensive compared to broader market movements.

Strategic Advantages And Outlook

Sunway's specialized expertise in nuclear-grade cables provides a competitive moat in a technically demanding segment, though dependence on China's nuclear power expansion presents both opportunity and concentration risk. The company's diversification into solar and smart grid applications positions it to benefit from China's energy transition, though execution and margin management remain critical challenges in a competitive landscape.

Sources

Company financial reportsStock exchange disclosuresCompany description from financial data provider

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