investorscraft@gmail.com

Intrinsic ValueShenzhen Yanmade Technology Inc. (688312.SS)

Previous Close$38.85
Intrinsic Value
Upside potential
Previous Close
$38.85

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

Shenzhen Yanmade Technology operates as a specialized manufacturer of automated and intelligent test equipment, serving global electronics and industrial manufacturing sectors. The company generates revenue through the design, production, and sale of sophisticated test systems including automated test equipment, customized test fixtures, and related accessories. Operating within the capital goods segment of industrials, Yanmade caters to quality assurance and production efficiency needs across multiple high-tech industries requiring precision testing solutions. The company maintains an international footprint with operations spanning the United States, Japan, South Korea, Thailand, Philippines, Taiwan, and other markets, positioning itself as a Chinese export-oriented technology provider in the competitive industrial automation space. Its market position reflects a niche specialization in test equipment rather than broad industrial automation, focusing on delivering tailored solutions that enhance manufacturing quality control processes for electronics producers and industrial manufacturers worldwide.

Revenue Profitability And Efficiency

The company reported revenue of CNY 497.6 million with net income of CNY 96.3 million, demonstrating a healthy net profit margin of approximately 19.4%. Operating cash flow of CNY 37.4 million was significantly lower than net income, indicating potential working capital investments or timing differences in cash collection. Capital expenditures of CNY -96.8 million reflect substantial investment in production capacity and technological capabilities.

Earnings Power And Capital Efficiency

Yanmade exhibits strong earnings power with diluted EPS of CNY 0.65, supported by its specialized market position. The negative capital expenditure figure suggests aggressive investment in property, plant, and equipment, which may enhance future production efficiency. The company's focus on high-margin test equipment contributes to robust profitability metrics within the industrial machinery sector.

Balance Sheet And Financial Health

The company maintains a solid financial position with cash and equivalents of CNY 527.8 million against total debt of CNY 70.3 million, indicating strong liquidity and low leverage. This conservative capital structure provides financial flexibility for continued R&D investment and international expansion. The substantial cash position relative to debt suggests minimal financial risk and capacity for strategic initiatives.

Growth Trends And Dividend Policy

Yanmade demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.50, representing a payout ratio of approximately 77% based on current EPS. This substantial dividend distribution indicates management's confidence in sustainable cash generation. The company's international operations across multiple Asian markets and the United States suggest diversified growth opportunities in industrial automation testing.

Valuation And Market Expectations

With a market capitalization of CNY 4.16 billion, the company trades at approximately 8.4 times revenue and 43 times earnings, reflecting premium valuation multiples typical for technology-oriented industrial companies. The beta of 0.597 indicates lower volatility than the broader market, suggesting perceived stability in its specialized niche despite operating in the cyclical industrial sector.

Strategic Advantages And Outlook

Yanmade's strategic advantages include its specialization in automated test equipment, international market presence, and strong profitability metrics. The company's substantial R&D investments position it well for technological advancements in industrial testing. The outlook remains positive given the global trend toward manufacturing automation and quality control, though dependent on electronics and industrial production cycles.

Sources

Company financial statementsStock 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