investorscraft@gmail.com

Intrinsic ValueXinya Electronic Co., Ltd. (605277.SS)

Previous Close$24.97
Intrinsic Value
Upside potential
Previous Close
$24.97

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

Xinya Electronic Co., Ltd. operates as a specialized manufacturer within the electrical equipment and parts industry, generating revenue through the production and sale of a diverse portfolio of wires and cables. Its core product lines include PVC wires, halogen-free wires, power cord cables, Teflon wires, and specialized cables for automotive, medical, solar, and robotic applications. The company serves a broad industrial client base across sectors such as household appliances, telecommunications, automotive, medical equipment, office automation, industrial control systems, and new energy. Founded in 1992 and headquartered in Yueqing, a known hub for electrical manufacturing in China, Xinya leverages its long-standing operational history and specialized expertise to maintain a competitive position. Its market positioning is that of a diversified industrial supplier, catering to the essential wiring needs of various downstream manufacturing and technology sectors, both domestically and internationally.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 3.53 billion. However, profitability was constrained, with net income of CNY 153.1 million translating to a net margin of approximately 4.3%. Operating cash flow of CNY 61.1 million was significantly lower than net income, indicating potential working capital pressures or timing differences in cash collection.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated by its positive net income and a diluted EPS of CNY 0.48. Capital expenditure of CNY -58.9 million was nearly offset by operating cash flow, suggesting the company is funding its investments primarily from its operational activities without requiring significant external financing for maintenance capex.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 240.6 million against total debt of CNY 1.00 billion. This indicates a leveraged financial structure, though the low beta of 0.401 suggests the market perceives its risk profile as relatively stable. The debt level warrants monitoring for its impact on financial flexibility.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.15. This payout represents a dividend yield on the current market capitalization, reflecting a shareholder-friendly policy alongside its operational focus.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.84 billion, the market values the company at a significant premium to its book value and earnings. The low beta suggests investors view it as a less volatile industrial play, potentially pricing in stability over aggressive growth expectations.

Strategic Advantages And Outlook

Xinya's strategic advantage lies in its product diversification across growing end-markets like new energy, automotive, and medical technology. Its long-established presence provides operational experience, but the outlook is contingent on managing input costs and leveraging demand from China's industrial and technology sectors to improve profitability and cash flow generation.

Sources

Company DescriptionFinancial Data Provided

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