investorscraft@gmail.com

Intrinsic ValueSuzhou Chunqiu Electronic Technology Co., Ltd. (603890.SS)

Previous Close$15.06
Intrinsic Value
Upside potential
Previous Close
$15.06

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

Suzhou Chunqiu Electronic Technology operates as a specialized manufacturer of structural component modules and precision molds primarily for notebook computers and consumer electronics. The company serves both domestic Chinese and international markets, leveraging its technical expertise in metal fabrication to provide essential components to electronics manufacturers. Positioned within the competitive industrial manufacturing sector, Chunqiu focuses on precision engineering and reliable production capabilities to maintain its market position. The company's revenue model is built on B2B contracts with electronics OEMs, requiring consistent quality and technical innovation to retain clients in a cost-sensitive industry. As a mid-tier supplier in the global electronics supply chain, Chunqiu must balance technological capability with cost efficiency to compete against both larger integrated manufacturers and smaller specialized firms. The company's 2011 founding places it as a relatively established but still developing player in China's extensive manufacturing ecosystem.

Revenue Profitability And Efficiency

The company generated CNY 3.95 billion in revenue with net income of CNY 211 million, reflecting a net margin of approximately 5.4%. Operating cash flow of CNY 428 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 363 million demonstrate ongoing investment in production capacity and technological capabilities to maintain competitive positioning.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.48 reflects the company's earnings generation relative to its equity base. The substantial capital expenditure program, nearly equivalent to operating cash flow, indicates aggressive reinvestment in productive assets. This suggests management prioritizes capacity expansion and technological upgrades to drive future growth rather than maximizing current period profitability.

Balance Sheet And Financial Health

The company maintains CNY 885 million in cash against total debt of CNY 1.38 billion, indicating moderate leverage. The debt level appears manageable given the company's cash generation capabilities and market capitalization. The balance sheet structure supports ongoing operational needs while providing some financial flexibility for strategic investments or market opportunities.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.15 per share, representing a payout ratio of approximately 31% based on diluted EPS. This balanced approach returns capital to shareholders while retaining significant earnings for reinvestment. The policy suggests management confidence in sustainable earnings while maintaining growth-oriented capital allocation strategies.

Valuation And Market Expectations

With a market capitalization of CNY 5.69 billion, the company trades at approximately 14.4 times earnings based on current net income. The low beta of 0.329 indicates relatively low volatility compared to the broader market, suggesting investors view the company as a stable industrial manufacturer rather than a growth-oriented technology play.

Strategic Advantages And Outlook

The company's specialization in precision structural components for electronics provides a defensible niche within the manufacturing ecosystem. Its position in China's industrial base offers cost advantages and proximity to major electronics manufacturers. Future performance will depend on maintaining technological relevance, managing input costs, and navigating competitive pressures in the global supply chain.

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