investorscraft@gmail.com

Intrinsic ValueZhejiang Tony Electronic Co., Ltd (603595.SS)

Previous Close$16.92
Intrinsic Value
Upside potential
Previous Close
$16.92

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

Zhejiang Tony Electronic operates as a specialized manufacturer of ultra-fine alloy wires and metal matrix composites, serving high-precision industrial applications. The company's core revenue model derives from producing and selling advanced conductive materials for electronic components, new energy vehicle power batteries, medical devices, and intelligent robotics. Its product portfolio includes ultra-fine conductors, laminating wires, diamond cutting lines for hard materials like silicon and sapphire, and specialized plate lugs for automotive power systems. Operating within the electrical equipment sector, the company positions itself as a technology-driven supplier to growing industries requiring precision metal components. Its market position leverages China's manufacturing ecosystem while targeting global supply chains in electronics and renewable energy transportation. The company focuses on high-margin niche segments where technical expertise creates barriers to entry and maintains customer relationships through specialized material solutions.

Revenue Profitability And Efficiency

The company generated CNY 1.98 billion in revenue with modest net income of CNY 11.5 million, indicating thin margins in a competitive manufacturing sector. Strong operating cash flow of CNY 887 million suggests effective working capital management despite profitability challenges. Capital expenditures of CNY 256 million reflect ongoing investments in production capacity and technological capabilities to maintain market position.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.05 reflects constrained earnings power relative to the company's asset base. The significant gap between operating cash flow and net income indicates non-cash charges affecting profitability. The company demonstrates ability to generate substantial cash from operations, though conversion to bottom-line profitability requires improvement through better cost control or pricing power.

Balance Sheet And Financial Health

The balance sheet shows CNY 164 million in cash against substantial total debt of CNY 1.1 billion, indicating leveraged financial positioning. Debt levels appear elevated relative to cash reserves, though operating cash flow generation provides some coverage capability. The capital structure suggests reliance on debt financing for operations and expansion initiatives in capital-intensive manufacturing.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with CNY 0.015 per share, indicating commitment to shareholder returns despite profitability pressures. Growth appears focused on technological segments like new energy vehicles and advanced electronics, though current financial metrics suggest challenging expansion conditions. The dividend yield remains conservative relative to earnings and cash flow generation capabilities.

Valuation And Market Expectations

With a market capitalization of CNY 6.06 billion, the company trades at elevated multiples relative to current earnings, reflecting market expectations for future growth in targeted technology sectors. The negative beta of -0.177 suggests atypical price movement patterns compared to broader market indices, potentially indicating specialized investor base or unique risk factors.

Strategic Advantages And Outlook

The company's technical expertise in ultra-fine alloy manufacturing provides competitive advantages in precision-driven applications. Exposure to growing new energy vehicle and electronics markets offers expansion opportunities, though execution on profitability remains critical. Success depends on leveraging specialized capabilities while improving operational efficiency in a competitive global manufacturing landscape.

Sources

Company descriptionFinancial metrics providedShanghai Stock Exchange 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