investorscraft@gmail.com

Intrinsic ValueChengdu KSW Technologies Co.,Ltd. (688283.SS)

Previous Close$53.85
Intrinsic Value
Upside potential
Previous Close
$53.85

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

Chengdu KSW Technologies operates as a specialized provider of advanced wireless testing and measurement solutions within China's communication equipment sector. The company generates revenue through the research, development, manufacturing, and sale of sophisticated testing instruments including wireless channel emulators, radio frequency microwave signal generators, and comprehensive test systems. Its product portfolio serves critical validation needs across 5G infrastructure, MIMO V2X applications, and wireless communication networks, positioning the company as a technical enabler for telecommunications advancement. KSW Technologies maintains a focused market position catering primarily to mobile communication operators, equipment manufacturers, and specialized research institutions in aerospace and scientific industries. The company's expertise in channel simulation and signal analysis establishes it as a niche player in the testing ecosystem, supporting China's domestic technology development and network deployment initiatives with specialized instrumentation that requires deep technical expertise.

Revenue Profitability And Efficiency

The company reported revenue of CNY 226.6 million with net income of CNY 37.0 million, demonstrating solid profitability with a net margin of approximately 16.3%. Strong operating cash flow of CNY 112.2 million significantly exceeded net income, indicating excellent cash conversion efficiency and quality earnings. Capital expenditures of CNY 38.1 million reflect ongoing investment in production capabilities and research infrastructure to support future growth initiatives.

Earnings Power And Capital Efficiency

KSW Technologies exhibits robust earnings power with diluted EPS of CNY 0.30, supported by high operating cash flow generation that substantially exceeds net income. The company maintains capital efficiency through focused investments in specialized testing equipment development while generating strong returns on its research and development activities. This performance reflects the company's ability to monetize its technical expertise in wireless testing solutions.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet with cash and equivalents of CNY 679.3 million against minimal total debt of CNY 0.2 million, resulting in a net cash position. This substantial liquidity provides significant financial flexibility for research initiatives and potential market expansion. The virtually debt-free capital structure underscores conservative financial management and low financial risk profile.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company's focus on 5G testing and wireless communication infrastructure aligns with China's technology advancement priorities. KSW Technologies demonstrates shareholder returns through a dividend per share of CNY 0.26, representing a substantial payout relative to earnings. This dividend policy indicates management's confidence in sustainable cash generation and commitment to returning capital to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.05 billion, the company trades at significant multiples relative to current financial metrics, reflecting market expectations for future growth in China's wireless testing market. The low beta of 0.183 suggests the stock exhibits lower volatility than the broader market, potentially indicating perceived stability despite its technology sector classification and growth-oriented valuation.

Strategic Advantages And Outlook

KSW Technologies benefits from specialized technical expertise in wireless channel emulation and testing, serving critical infrastructure development needs in China's expanding 5G and communication networks. The company's focus on research institutions and aerospace applications provides diversification beyond commercial telecommunications. Strong financial position supports continued R&D investment to maintain technological leadership in specialized testing solutions for evolving wireless standards and applications.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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