investorscraft@gmail.com

Intrinsic ValueWays Electron Co.,Ltd. (605218.SS)

Previous Close$19.14
Intrinsic Value
Upside potential
Previous Close
$19.14

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

Ways Electron Co., Ltd. operates as a specialized manufacturer and developer of electronic components, serving both automotive and consumer electronics sectors. The company's core revenue model centers on the design, production, and sale of BL modules, liquid crystal displays, touch screen products, and various hardware components including rubber and IML products. Operating within China's competitive technology hardware sector, Ways Electron leverages its integrated R&D and manufacturing capabilities to deliver customized solutions to OEM clients. The company maintains a niche market position by focusing on specific component categories rather than competing in broad consumer electronics. Its foundation in Kunshan provides strategic access to manufacturing clusters and supply chain networks within the Yangtze River Delta region, supporting its operational efficiency and client responsiveness in a rapidly evolving electronics market.

Revenue Profitability And Efficiency

The company generated CNY 2.03 billion in revenue with net income of CNY 55.98 million, reflecting a net margin of approximately 2.8%. Operating cash flow of CNY 187.28 million indicates reasonable cash conversion from operations. The modest profitability suggests competitive market conditions and potential margin pressures within the electronic components manufacturing sector.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.26 demonstrates modest earnings power relative to the company's scale. Significant capital expenditures of CNY -322.44 million indicate substantial ongoing investment in production capacity and technological upgrades, which may support future growth but currently pressure free cash flow generation and capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with CNY 489.63 million in cash against total debt of CNY 185.00 million, indicating a conservative leverage position. The company maintains adequate financial flexibility with a cash-to-debt ratio exceeding 2.6x, providing buffer against industry cyclicality and supporting ongoing investment requirements.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with CNY 0.055 per share, representing a payout ratio of approximately 21% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment in growth initiatives and technological advancement within the competitive electronics components market.

Valuation And Market Expectations

With a market capitalization of CNY 4.70 billion, the company trades at approximately 2.3 times revenue and 84 times earnings. The elevated P/E multiple suggests market expectations for future growth and profitability improvement beyond current modest earnings levels. Beta of 1.23 indicates higher volatility than the broader market.

Strategic Advantages And Outlook

The company's integrated R&D and manufacturing capabilities provide competitive advantages in serving automotive and consumer electronics markets. Strategic location in Kunshan offers supply chain benefits, though intense competition and technological evolution require continuous innovation. The outlook depends on successful execution of capacity investments and maintaining relevance in evolving electronic component trends.

Sources

Company financial statementsStock exchange disclosuresCompany description documentation

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