investorscraft@gmail.com

Intrinsic ValueJiangsu Xiehe Electronic Co.,Ltd. (605258.SS)

Previous Close$33.14
Intrinsic Value
Upside potential
Previous Close
$33.14

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

Jiangsu Xiehe Electronic Co., Ltd. operates as a specialized manufacturer within the printed circuit board (PCB) industry, focusing on the research, development, and production of both rigid and flexible circuit boards. The company's core revenue model is derived from the sale of these PCBs and its supplementary printed circuit board surface mount (SMT) business, catering to demanding, high-value applications. Its products are engineered for high-end fields, including automotive electronics and high-frequency communication systems, which require superior reliability and performance. This strategic focus on technologically advanced sectors positions the firm in a competitive niche, serving clients who prioritize quality and precision in critical electronic components. The company's market position is strengthened by its integrated capabilities from R&D to production, allowing it to capture value along the supply chain and build long-term relationships with industrial customers in China's robust technology hardware sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 886.6 million. It demonstrated solid profitability with net income of CNY 71.3 million, translating to a net profit margin of approximately 8.0%. Operating cash flow was robust at CNY 93.9 million, significantly exceeding net income and indicating strong cash conversion from its core operations.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted EPS of CNY 0.81. Capital expenditure of CNY -70.4 million indicates ongoing investment in production capacity. The positive operating cash flow comfortably covered these capital investments, reflecting efficient allocation of capital towards growth initiatives.

Balance Sheet And Financial Health

The balance sheet appears healthy with a strong liquidity position, holding cash and equivalents of CNY 301.0 million. Total debt is modest at CNY 59.0 million, resulting in a conservative net cash position and indicating low financial leverage and significant financial flexibility.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, distributing a dividend of CNY 0.7 per share. This payout, combined with its investments in capex, suggests a balanced approach to allocating capital between rewarding shareholders and funding its operational growth and expansion within the PCB market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.05 billion, the market assigns a valuation that reflects its niche positioning. A beta of 0.40 suggests the stock has been significantly less volatile than the broader market, potentially indicating perceived lower systematic risk by investors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in high-end PCBs for growth sectors like automotive electronics. Its strong cash generation and solid balance sheet provide a foundation to navigate market cycles and invest in technology to maintain its competitive positioning in the evolving electronics supply chain.

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