investorscraft@gmail.com

Intrinsic ValueCinderson Tech (Suzhou) Co., Ltd. (603344.SS)

Previous Close$31.35
Intrinsic Value
Upside potential
Previous Close
$31.35

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

Cinderson Tech operates as a specialized manufacturer in the electrical equipment sector, focusing on the research, development, production, and sale of micro and special motors. The company serves industrial markets through its core products designed for cleaning electrical appliances, power tools, and garden equipment applications. Founded in 2004 and based in Suzhou, China, Cinderson leverages its technical expertise to maintain a competitive position in the precision motor manufacturing segment. The company's revenue model centers on B2B sales to equipment manufacturers, requiring consistent innovation and reliability to secure long-term contracts. Operating within the industrials sector, Cinderson occupies a niche market position that demands specialized engineering capabilities and efficient production processes. Its market positioning relies on delivering high-quality, application-specific motor solutions that meet the technical requirements of industrial tool and appliance manufacturers.

Revenue Profitability And Efficiency

The company generated CNY 2.45 billion in revenue with net income of CNY 198.5 million, reflecting an 8.1% net margin. Operating cash flow of CNY 170.5 million demonstrates solid cash generation from core operations, though capital expenditures of CNY 170.1 million indicate significant reinvestment requirements to maintain production capabilities and technological advancement.

Earnings Power And Capital Efficiency

Cinderson delivered diluted EPS of CNY 1.09, demonstrating adequate earnings power relative to its market capitalization. The company maintains moderate capital efficiency with substantial cash generation supporting both operational needs and strategic investments in production capacity and research development activities.

Balance Sheet And Financial Health

The balance sheet appears robust with CNY 828 million in cash and equivalents against minimal total debt of CNY 5.07 million, indicating strong liquidity and negligible leverage. This conservative financial structure provides significant flexibility for operational needs and potential strategic initiatives without financial strain.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.31, representing a payout ratio of approximately 28% based on current EPS. This balanced capital allocation strategy supports both returning capital to shareholders while retaining earnings for future growth initiatives and operational expansion.

Valuation And Market Expectations

With a market capitalization of CNY 5.49 billion, the company trades at approximately 22 times earnings, reflecting market expectations for continued growth in the specialized motor segment. The beta of 1.31 indicates higher volatility than the broader market, typical for industrial equipment manufacturers with cyclical exposure.

Strategic Advantages And Outlook

Cinderson's strategic advantages include its specialized technical expertise in micro motor manufacturing and established position in industrial supply chains. The outlook depends on maintaining technological competitiveness and managing operational efficiency amid industrial demand cycles and potential supply chain considerations affecting the broader manufacturing sector.

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