investorscraft@gmail.com

Intrinsic ValueBomin Electronics Co., Ltd. (603936.SS)

Previous Close$11.83
Intrinsic Value
Upside potential
Previous Close
$11.83

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

Bomin Electronics Co., Ltd. operates as a specialized manufacturer of advanced printed circuit boards (PCBs), serving a diverse global clientele from its base in China. The company's core revenue model is built on the design, production, and sale of a sophisticated product portfolio that includes high-density interconnect (HDI), multi-layer, microwave high-frequency, and rigid-flex boards. These highly engineered components are critical for demanding applications in communication equipment, medical devices, aerospace systems, and various other high-tech fields. Operating within the competitive global semiconductor and technology hardware sector, Bomin positions itself as a provider of essential, high-performance interconnect solutions. Its market position is defined by its technical capability to produce complex, application-specific boards that cater to industries requiring reliability and precision, navigating a landscape dominated by both large-scale commoditized producers and niche specialists.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 3.27 billion. However, profitability was challenged, with a net loss of CNY -236 million and negative diluted EPS of CNY -0.38. Operating cash flow remained positive at CNY 164 million, but this was significantly overshadowed by substantial capital expenditures of nearly CNY -1.1 billion, indicating heavy investment in production capacity.

Earnings Power And Capital Efficiency

Current earnings power is under significant pressure, as evidenced by the substantial net loss. The negative earnings and high capital intensity, reflected in the capex far exceeding operating cash flow, point to strained capital efficiency. The company appears to be in an investment phase, funding expansion that has yet to translate into bottom-line profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 814 million against a considerable total debt burden of CNY 2.52 billion. This high leverage ratio raises concerns about financial flexibility and indicates a reliance on debt financing, likely to fund its ongoing capital expenditure program and operational needs amidst a period of losses.

Growth Trends And Dividend Policy

The significant capital expenditure suggests a strategy focused on capacity-driven growth, though recent financial performance shows a contraction. The company maintained a modest dividend of CNY 0.02 per share, but this payout policy may be reassessed given the current negative earnings and cash flow constraints relative to its investment demands.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.32 billion, the market is valuing the company at a significant premium to its book value despite the reported loss. The beta of 1.02 indicates stock volatility closely aligned with the broader market, reflecting investor sentiment that incorporates both growth potential and current financial risks.

Strategic Advantages And Outlook

The company's strategic advantage lies in its technical expertise in producing advanced PCBs for high-growth sectors like communications and medical technology. The outlook is contingent on its ability to successfully integrate its capacity investments, improve operational efficiency, and return to profitability to manage its elevated debt load and justify its current market valuation.

Sources

Company DescriptionProvided Financial Data

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