investorscraft@gmail.com

Intrinsic ValueBOZHON Precision Industry Technology Co.,Ltd (688097.SS)

Previous Close$39.93
Intrinsic Value
Upside potential
Previous Close
$39.93

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

BOZHON Precision Industry Technology operates as a specialized provider of integrated digital factory solutions, serving high-growth industrial sectors including consumer electronics, automotive, and new energy. The company's core revenue model is built on designing, manufacturing, and integrating advanced automation systems such as industrial robotics, precision assembly lines, intelligent warehousing, and process equipment. This positions BOZHON as a critical enabler of manufacturing modernization, leveraging its expertise in system integration and precision engineering to help clients improve production efficiency and operational visibility. Operating within China's expansive industrial machinery sector, the company capitalizes on domestic manufacturing upgrades and the global shift toward smart factories. Its market position is strengthened by a comprehensive service offering that spans consultation, equipment provision, and full system implementation, creating a vertically integrated value proposition that differentiates it from pure equipment suppliers. By focusing on key growth verticals like electric vehicles and consumer electronics, BOZHON maintains relevance in evolving supply chains while building long-term client relationships through mission-critical automation investments.

Revenue Profitability And Efficiency

The company generated revenue of CNY 4.95 billion with net income of CNY 398 million, reflecting an 8.0% net margin. Operating cash flow was CNY 319 million, though capital expenditures of CNY -194 million indicate significant ongoing investment in operational capabilities and growth infrastructure.

Earnings Power And Capital Efficiency

BOZHON demonstrates solid earnings power with diluted EPS of CNY 0.89. The company maintains a disciplined approach to capital allocation, as evidenced by its positive operating cash flow generation despite substantial investments in automation technology and system integration capabilities.

Balance Sheet And Financial Health

The balance sheet shows CNY 982 million in cash against total debt of CNY 1.20 billion, indicating manageable leverage. The company maintains sufficient liquidity to support its capital-intensive business model while funding ongoing research and development initiatives in industrial automation.

Growth Trends And Dividend Policy

BOZHON has established a dividend policy with a payout of CNY 0.227 per share, reflecting a balanced approach to returning capital to shareholders while retaining earnings for reinvestment in high-growth automation solutions across consumer electronics, automotive, and new energy sectors.

Valuation And Market Expectations

With a market capitalization of CNY 16.3 billion and a beta of 0.675, the market appears to value BOZHON as a growth-oriented industrial technology company with moderate volatility relative to the broader market, reflecting expectations for continued expansion in China's automation sector.

Strategic Advantages And Outlook

BOZHON's strategic advantage lies in its integrated approach to digital factory solutions, combining equipment manufacturing with system integration expertise. The company is well-positioned to benefit from China's manufacturing modernization initiatives and global automation trends across its key end markets.

Sources

Company description and financial data providedShanghai Stock Exchange filings

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