investorscraft@gmail.com

Intrinsic ValueChangzhou Aohong Electronics Co., Ltd. (605058.SS)

Previous Close$30.59
Intrinsic Value
Upside potential
Previous Close
$30.59

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

Changzhou Aohong Electronics Co., Ltd. is a specialized manufacturer operating within the technology hardware sector, focusing on the development, production, and sale of printed circuit boards (PCBs). Its core revenue model is derived from the manufacturing and distribution of a diverse product portfolio, including metal base, single-sided, double-sided, and multi-layer PCBs, which are essential components in a wide array of electronic devices. The company serves various downstream industries that require reliable and high-quality circuit boards for their products. Operating from its headquarters in Changzhou, China, Aohong Electronics leverages regional manufacturing capabilities to compete in both domestic and international markets. Its market position is that of a specialized supplier within the broader electronics manufacturing ecosystem, catering to clients who need customized PCB solutions. The company's focus on a specific niche allows it to develop expertise and potentially secure long-term customer relationships, though it operates in a highly competitive and cyclical industry subject to technological shifts and global demand fluctuations.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 1.29 billion, demonstrating its operational scale within the PCB market. Profitability was solid, with net income reaching CNY 141.5 million, translating to a net profit margin of approximately 10.9%. The company generated strong operating cash flow of CNY 273.3 million, significantly exceeding its net income, indicating high-quality earnings and efficient cash conversion from its core operations.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted EPS of CNY 0.99. Capital expenditure was a modest CNY -57.5 million, which is substantially lower than the operating cash flow, suggesting the company can comfortably fund its necessary investments for growth and maintenance from internally generated funds, reflecting prudent capital allocation and efficient use of resources.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of CNY 829.3 million. Total debt is relatively low at CNY 167.8 million, resulting in a very conservative net cash position. This low leverage provides significant financial flexibility and a strong buffer against industry downturns or unforeseen operational challenges.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital returns policy, distributing a dividend of CNY 0.6 per share. This payout, representing a portion of its earnings, signals a commitment to returning capital to shareholders while likely retaining sufficient funds for reinvestment to support future growth initiatives and maintain its competitive position in the PCB market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.28 billion, the market values the company at a P/E ratio of roughly 30 times its trailing earnings. A beta of 0.74 suggests the stock has historically been less volatile than the broader market, which may appeal to certain investors seeking lower-risk exposure to the technology hardware sector.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized focus on PCB manufacturing and a very strong, conservatively managed balance sheet. The outlook will be influenced by its ability to navigate competitive pressures, technological evolution in electronics, and global demand cycles. Its financial health provides a solid foundation to capitalize on opportunities and weather potential industry volatility.

Sources

Company DescriptionPublic Financial Disclosures

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