investorscraft@gmail.com

Intrinsic ValueGuangdong Champion Asia Electronics Co.,Ltd. (603386.SS)

Previous Close$14.41
Intrinsic Value
Upside potential
Previous Close
$14.41

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 Champion Asia Electronics operates as a specialized manufacturer of high-density double-sided and multilayer printed circuit boards (PCBs), serving a diverse industrial client base across China. The company's core revenue model is built on the design, production, and sale of these essential electronic components, which are critical intermediates in the assembly of final products. Its extensive product portfolio targets key growth sectors including consumer electronics, automotive electronics, IT and communication infrastructure, industrial control systems, and medical devices, positioning it within the broader technology hardware ecosystem. Champion Asia leverages its integrated manufacturing capabilities and technical expertise to capture value in the competitive PCB market, where precision, reliability, and scale are crucial differentiators. The company's market position is that of a domestic supplier catering to the vast Chinese electronics manufacturing industry, competing on capability and cost-effectiveness while navigating cyclical demand and intense pricing pressure from both local and international players.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.35 billion for the period but experienced a net loss of CNY -154.1 million, indicating significant profitability challenges. Despite generating a robust operating cash flow of CNY 405.0 million, the negative net income suggests margin compression or one-time impairments, highlighting inefficiencies in converting sales into bottom-line results amid a competitive market environment.

Earnings Power And Capital Efficiency

Diluted EPS stood at -CNY 0.47, reflecting the company's current lack of earnings power. Operating cash flow of CNY 405.0 million significantly exceeded capital expenditures of CNY -120.5 million, indicating that core operations are generating cash, but this is not translating into accounting profitability, pointing to potential issues with asset utilization or high fixed costs.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 101.0 million against total debt of CNY 670.8 million, indicating a leveraged financial structure. The net debt position suggests reliance on borrowing, though the solid operating cash flow generation provides some capacity to service obligations and fund ongoing operations despite the reported loss.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend payment of CNY 0.09 per share, signaling a commitment to shareholder returns. This action, coupled with the challenging profitability, may indicate a strategy to preserve investor confidence during a down cycle, though it also raises questions about the sustainability of such distributions if losses persist.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.90 billion, the market is valuing the company at roughly 2.1 times revenue despite its negative earnings. The low beta of 0.219 suggests the stock is perceived as less volatile than the broader market, possibly reflecting its niche positioning or investor views on its recovery potential.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in high-density PCBs for growing end markets like automotive and IT. The outlook depends on its ability to improve operational efficiency, restore profitability, and capitalize on demand trends in its key sectors, while managing its debt load and competitive pressures.

Sources

Company DescriptionFinancial Data Provided

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