investorscraft@gmail.com

Intrinsic ValueWillfar Information Technology Co., Ltd. (688100.SS)

Previous Close$40.98
Intrinsic Value
Upside potential
Previous Close
$40.98

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

Willfar Information Technology operates as a specialized provider of smart utility measurement solutions within China's rapidly evolving energy infrastructure sector. The company generates revenue through the research, development, production, and sale of advanced metering devices including smart water meters, gas meters, and meter data management terminals. As a subsidiary of Wasion Group Holdings, Willfar leverages its parent company's industry presence while focusing on technological innovation in utility measurement. The company serves China's growing demand for energy efficiency and smart grid modernization, positioning itself as a technology-enabled solutions provider rather than a traditional hardware manufacturer. Its product portfolio extends beyond basic metering to include electrical energy efficiency management systems and solar-powered lighting products, demonstrating a strategic focus on sustainable energy solutions. Willfar competes in a niche but essential segment of China's technology services landscape, where regulatory mandates and urbanization drive demand for accurate utility measurement and data management infrastructure.

Revenue Profitability And Efficiency

Willfar generated CNY 2.74 billion in revenue with strong profitability, achieving net income of CNY 630.67 million representing a robust 23% net margin. The company demonstrates efficient operations with operating cash flow of CNY 473.83 million, though capital expenditures of CNY -89.83 million indicate moderate investment in maintaining technological capabilities and production capacity.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with diluted EPS of CNY 1.28, reflecting effective capital allocation across its smart metering operations. Strong cash generation relative to modest capital investment requirements indicates high returns on invested capital, supported by the company's specialized technology focus and operational efficiency in the utility measurement sector.

Balance Sheet And Financial Health

Willfar maintains an exceptionally strong financial position with CNY 1.83 billion in cash and equivalents against minimal total debt of only CNY 4.22 million. This debt-free balance sheet with substantial liquidity provides significant financial flexibility and positions the company to weather economic cycles while funding growth initiatives without external financing needs.

Growth Trends And Dividend Policy

The company demonstrates shareholder-friendly capital allocation through a substantial dividend of CNY 0.77 per share, representing a 60% payout ratio based on current EPS. This policy balances returning capital to shareholders while retaining sufficient earnings to fund ongoing research and development in smart utility technologies and potential market expansion opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 17.32 billion, the market values Willfar at approximately 6.3 times revenue and 27.5 times earnings, reflecting expectations for continued growth in China's smart utility infrastructure market. The low beta of 0.313 suggests investors perceive the stock as relatively defensive within the technology sector.

Strategic Advantages And Outlook

Willfar benefits from its specialized focus on utility measurement technology and affiliation with Wasion Group, providing competitive advantages in China's regulated utility sector. The company is well-positioned to capitalize on national smart grid initiatives and urbanization trends, though it faces competition from larger industrial conglomerates and technology companies expanding into smart infrastructure solutions.

Sources

Company financial statementsStock exchange disclosuresCorporate website information

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