investorscraft@gmail.com

Intrinsic ValueKunshan Kersen Science & Technology Co.,Ltd. (603626.SS)

Previous Close$20.29
Intrinsic Value
Upside potential
Previous Close
$20.29

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

Kunshan Kersen Science & Technology Co., Ltd. operates as a specialized manufacturer of high-precision structural components, serving diverse industrial sectors from its base in China. The company's core revenue model is built on the design, production, and sale of custom metal and alloy parts, with its product portfolio segmented into consumer electronics, medical equipment, renewable energy systems, and automotive applications. This diversification across multiple end-markets provides a natural hedge against sector-specific downturns while leveraging shared manufacturing expertise in precision metal fabrication. Kersen's market position is that of a critical supplier to original equipment manufacturers (OEMs), where its value proposition hinges on engineering capabilities, tight tolerances, and reliable volume production. Operating within the competitive industrials sector, the company must continually balance technological investment with cost efficiency to maintain its relevance in global supply chains, particularly as clients demand increasingly complex and miniaturized components.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.38 billion for the period but experienced significant profitability challenges, with a net loss of CNY 476.8 million. This negative bottom-line result, translating to a diluted EPS of -0.86, indicates substantial margin pressure or one-time impairments that overwhelmed operational performance. Operating cash flow remained positive at CNY 109.7 million, suggesting core business activities continued to generate some cash despite the reported accounting loss.

Earnings Power And Capital Efficiency

Kersen's earnings power appears constrained, as evidenced by the substantial net loss and negative earnings per share. Capital expenditures of CNY -302.3 million indicate ongoing investment in production capacity or technological upgrades, which may be aimed at improving future efficiency. The positive operating cash flow, while modest, provides a foundational cash generation ability that supports essential operations and selective reinvestment during this challenging period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 385.7 million against total debt of CNY 1.20 billion, indicating a leveraged financial structure. This debt-to-cash ratio suggests the company relies on external financing to support operations and growth initiatives. The moderate cash cushion provides some liquidity, but the significant debt load requires careful management to maintain financial stability and meet obligations.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.13 per share, suggesting a commitment to shareholder returns or possibly a policy tied to historical performance rather than current earnings. The growth trajectory appears challenged by the current profitability issues, though continued capital investment indicates management's focus on long-term positioning rather than short-term retrenchment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.33 billion, the market appears to be valuing the company beyond its current earnings capacity, potentially reflecting expectations of a recovery or future growth prospects. The beta of 0.476 indicates lower volatility than the broader market, suggesting investors view the stock as relatively defensive despite its current financial challenges.

Strategic Advantages And Outlook

Kersen's strategic advantage lies in its diversified industrial customer base and precision manufacturing capabilities across multiple growing sectors. The outlook depends on improving operational efficiency, managing debt levels, and leveraging its technical expertise to return to profitability. Success will require navigating competitive pressures while capitalizing on demand for precision components in electronics, medical, renewable energy, and automotive markets.

Sources

Company description and financial data provided in user queryShanghai 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