investorscraft@gmail.com

Intrinsic ValueHangzhou IECHO Science & Technology Co., Ltd. (688092.SS)

Previous Close$29.50
Intrinsic Value
Upside potential
Previous Close
$29.50

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

Hangzhou IECHO Science & Technology operates as a specialized manufacturer of digital cutting systems, serving industrial clients across China. The company's core revenue model is built on the sale of high-precision cutting equipment, including high-speed digital systems, automatic intelligent cutting solutions, large-format cutters, and specialized leather processing lines, complemented by proprietary software offerings. IECHO targets multiple industrial verticals, including the textile, automotive, signage and packaging, composites, leather, and furniture sectors, providing essential manufacturing automation tools that enhance production efficiency and precision. The company's market position is strengthened by its long-established presence since 1994, deep industry expertise, and a focused product portfolio that addresses specific automation needs within China's expanding industrial manufacturing base, positioning it as a niche provider in the industrial equipment sector.

Revenue Profitability And Efficiency

The company generated revenue of CNY 451.5 million with net income of CNY 67.0 million, demonstrating solid profitability. Operating cash flow of CNY 71.9 million significantly exceeded capital expenditures, indicating strong cash generation from core operations relative to investment needs, supporting operational efficiency.

Earnings Power And Capital Efficiency

IECHO demonstrates solid earnings power with diluted EPS of CNY 0.82 and healthy operating cash flow conversion. The minimal capital expenditure requirement relative to operating cash flow highlights capital-efficient operations, allowing the company to generate substantial cash returns from its asset base.

Balance Sheet And Financial Health

The balance sheet appears robust with CNY 304.1 million in cash and equivalents against minimal total debt of CNY 6.5 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility for both operations and strategic initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.18, representing a payout from earnings while retaining sufficient capital for growth. The balance between returning capital to shareholders and funding future expansion reflects a disciplined capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.1 billion, the market values the company at roughly 4.6 times revenue and 31 times earnings. The beta of 0.68 suggests lower volatility than the broader market, indicating perceived stability in its industrial niche.

Strategic Advantages And Outlook

IECHO's long-standing industry presence since 1994 provides deep domain expertise in digital cutting technology. Its focused product portfolio serving multiple industrial sectors positions it to benefit from manufacturing automation trends in China, though it remains exposed to cyclical industrial demand patterns.

Sources

Company filingsExchange 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