investorscraft@gmail.com

Intrinsic ValueWG TECH (Jiang Xi) Co., Ltd. (603773.SS)

Previous Close$36.70
Intrinsic Value
Upside potential
Previous Close
$36.70

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

WG TECH (Jiang Xi) Co., Ltd. operates as a specialized manufacturer within China's photoelectric glass industry, focusing on the research, development, and production of critical components for display technologies. Its core revenue model is derived from the sale of TFT-LCD glass panels, ITO coating services, and LCD cutting products, primarily serving the domestic electronics and display manufacturing sectors. The company occupies a niche position in the hardware supply chain, providing essential inputs for devices such as smartphones, monitors, and televisions. Operating from its base in Xinyu, it leverages integrated production capabilities from processing raw materials to delivering finished glass substrates. Its market positioning is that of a domestic supplier within a highly competitive and capital-intensive global industry dominated by larger international players, requiring continuous technological investment to maintain relevance.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.22 billion for the period but reported a net loss of CNY -122.4 million, indicating significant profitability challenges. This negative bottom line, coupled with negative diluted EPS, suggests operational inefficiencies or intense competitive pressures that are eroding margins despite substantial sales volume.

Earnings Power And Capital Efficiency

Operating cash flow was positive at CNY 127.0 million, demonstrating some ability to generate cash from core activities. However, this was overshadowed by substantial capital expenditures of CNY -392.8 million, reflecting heavy investment in property, plant, and equipment, which resulted in negative free cash flow and highlights the capital-intensive nature of its operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 765.1 million, providing a liquidity buffer. Total debt is notably higher at CNY 1.63 billion, indicating a leveraged financial structure. The relationship between cash, operating cash flow, and debt obligations will be critical for assessing its ongoing financial health and solvency.

Growth Trends And Dividend Policy

The declared net loss points to a contraction rather than growth for the period. Despite this, the company maintained a dividend payment of CNY 0.05 per share, which may be aimed at shareholder retention but could be unsustainable if profitability does not improve, representing a payout from retained earnings rather than current income.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.49 billion, the market valuation appears to factor in the company's asset base and potential future recovery rather than its current loss-making state. The low beta of 0.228 suggests the stock is perceived as less volatile than the broader market, possibly due to its niche, domestic focus.

Strategic Advantages And Outlook

The company's integrated production model from R&D to sales is a key strategic advantage, allowing for control over its supply chain. The outlook is contingent on its ability to improve operational efficiency, manage its debt load, and potentially benefit from domestic industry support policies to return to profitability in a challenging global display market.

Sources

Company Annual ReportShanghai 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