investorscraft@gmail.com

Intrinsic ValueKeeson Technology Corporation Limited (603610.SS)

Previous Close$17.39
Intrinsic Value
Upside potential
Previous Close
$17.39

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

Keeson Technology Corporation Limited operates as a specialized manufacturer in the consumer cyclical sector, focusing exclusively on the design, research, development, production, and sales of intelligent electric beds and complementary products. Founded in 2005 and headquartered in Hangzhou, China, the company has established itself as a niche player within the furnishings, fixtures, and appliances industry. Its core revenue model is driven by manufacturing and selling premium, technology-enhanced sleep solutions directly to consumers and through distribution channels, capitalizing on growing demand for smart home products and health-conscious living. The firm's market positioning is strengthened by its vertical integration, controlling the entire process from R&D to final sales, which allows for quality control and margin preservation. Operating in a competitive but fragmented market, Keeson leverages its technological expertise and early-mover advantage in intelligent beds to differentiate from traditional furniture makers. The company targets the premium segment of the sleep products market, appealing to consumers seeking innovation, comfort, and health monitoring features in their bedding solutions.

Revenue Profitability And Efficiency

Keeson generated revenue of approximately CNY 2.96 billion for the period, demonstrating substantial scale in its niche market. The company achieved net income of CNY 156 million, reflecting a net margin of approximately 5.3%. Operating cash flow of CNY 260.8 million indicates reasonable conversion of earnings to cash, though capital expenditures of CNY -401.1 million suggest significant ongoing investment in production capacity and technology development.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 0.44, providing a clear measure of per-share profitability. The negative free cash flow position, resulting from high capital expenditures exceeding operating cash flow, indicates aggressive investment in growth initiatives. This suggests management is prioritizing expansion and technological advancement over immediate cash generation, which could enhance future earnings power if investments yield returns.

Balance Sheet And Financial Health

Keeson maintains a solid liquidity position with cash and equivalents of CNY 854.1 million against total debt of CNY 600 million. The company's conservative financial structure is evidenced by its low beta of -0.06, indicating minimal correlation with broader market movements. The balance sheet appears well-positioned to support ongoing operations while managing its debt obligations comfortably.

Growth Trends And Dividend Policy

Despite substantial capital investments, the company maintained a dividend payment of CNY 0.10 per share, demonstrating commitment to shareholder returns. The significant capital expenditure program suggests management is focused on capacity expansion and product development to drive future growth. The company's positioning in the intelligent bedding market aligns with broader trends toward smart home products and health-focused consumer spending.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6 billion, the company trades at a price-to-earnings multiple reflective of its growth prospects in the specialized intelligent bedding market. The negative beta suggests the stock behaves counter-cyclically to the broader market, potentially appealing to investors seeking diversification. The valuation incorporates expectations for continued expansion in the smart home furnishings segment.

Strategic Advantages And Outlook

Keeson's primary strategic advantage lies in its specialized focus on intelligent electric beds, creating technological barriers to entry. The company's vertical integration from R&D to sales provides cost control and quality assurance benefits. The outlook remains positive given growing consumer interest in health-focused smart home products, though success depends on continued innovation and effective market penetration against both traditional and technology competitors.

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