investorscraft@gmail.com

Intrinsic ValueWestern Superconducting Technologies Co., Ltd. (688122.SS)

Previous Close$84.73
Intrinsic Value
Upside potential
Previous Close
$84.73

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

Western Superconducting Technologies Co., Ltd. operates as a specialized advanced materials manufacturer, focusing on the research, development, and production of high-performance superconducting materials and titanium alloys. Its core revenue model is driven by selling these critical components, primarily NbTi and Nb3Sn superconducting wires and various titanium alloy products like bars and billets, to sophisticated industrial and government clients. The company serves a diverse and high-barrier customer base across the military, aviation, energy, and medical sectors, where its products are essential for applications in MRI systems, aerospace engines, nuclear fusion, and particle accelerators. Its strategic positioning is strengthened by its role as a domestic supplier in China's push for technological self-reliance and advanced manufacturing, operating in a niche but growing segment of the industrials sector with limited global competition.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 4.61 billion, demonstrating strong market demand for its specialized products. Profitability was solid, with net income reaching CNY 800.8 million, translating to a healthy net margin. Operating cash flow was positive at CNY 446.4 million, though capital expenditures of CNY 352.4 million indicate significant ongoing investment to support its growth and technological capabilities.

Earnings Power And Capital Efficiency

The company exhibits strong earnings power, with diluted earnings per share of CNY 1.23. Its capital efficiency is reflected in its ability to generate substantial profits from its specialized manufacturing operations. The positive operating cash flow, even after accounting for high capital investment, underscores a business model that effectively converts its technological expertise into financial returns.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 1.51 billion. Total debt stands at CNY 1.69 billion, indicating a manageable leverage level. The company's financial health appears stable, supported by its profitable operations and strong market position in its niche, providing a foundation for future investment and potential expansion.

Growth Trends And Dividend Policy

Growth is supported by sustained demand in its core aerospace and high-tech end markets. The company has demonstrated a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.75. This balanced approach of reinvesting for growth while returning capital to shareholders indicates a mature and confident financial strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 38.0 billion, the market values the company at a significant premium, reflecting expectations for continued growth in its high-tech niche. A beta of 0.462 suggests the stock is perceived as less volatile than the broader market, likely due to its specialized, defensible business model and strategic importance.

Strategic Advantages And Outlook

The company's key strategic advantages lie in its deep technical expertise and its role as a critical supplier in China's strategic industries. The outlook remains positive, driven by long-term trends in aerospace modernization, advancements in medical imaging, and the global push for new energy solutions, all of which depend on its advanced material products.

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