investorscraft@gmail.com

Intrinsic ValueGuangdong Greenway Technology Co., Ltd. (688345.SS)

Previous Close$35.18
Intrinsic Value
Upside potential
Previous Close
$35.18

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

Guangdong Greenway Technology Co., Ltd. operates within the industrials sector, specifically in the electrical equipment and parts industry, focusing on the dynamic lithium-ion battery market. The company's core revenue model is derived from the research and development, production, and subsequent sale of these advanced energy storage solutions, which are critical components for a wide array of applications including consumer electronics, electric vehicles, and renewable energy systems. As a China-based manufacturer founded in 2010, it leverages its established presence in Dongguan, a major industrial hub, to serve both domestic and international demand. Its market positioning is that of a specialized producer in an intensely competitive and capital-intensive global industry, where technological innovation, production scale, and cost efficiency are paramount for maintaining relevance and securing customer contracts against larger, more established players.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.84 billion for the period, indicating a significant operational scale. However, this was accompanied by a net loss of CNY -96.6 million, reflecting substantial profitability challenges. Negative operating cash flow of CNY 31.4 million, after accounting for significant capital expenditures, further highlights inefficiencies in converting sales into usable cash.

Earnings Power And Capital Efficiency

Earnings power is currently negative, with a diluted EPS of CNY -0.97. Capital efficiency appears strained, as evidenced by substantial capital expenditures of CNY -152.0 million that significantly exceeded the generated operating cash flow. This indicates heavy ongoing investment which is not yet yielding positive returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 222.3 million against total debt of CNY 258.6 million, suggesting a manageable liquidity scenario but limited financial flexibility. The company's financial health is under pressure from operating losses, though its debt load is not excessively high relative to its cash holdings.

Growth Trends And Dividend Policy

Current financials do not indicate positive growth trends, with the company operating at a loss. Reflecting this challenging position and likely a focus on conserving capital for operations and investment, the company has a stated dividend policy of distributing CNY 0 per share, retaining all earnings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.84 billion, the market is valuing the company significantly above its book value and current revenue, implying investor expectations for future recovery and growth potential in the lithium-ion battery sector despite present financial difficulties. The low beta of 0.248 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within the high-growth lithium-ion battery industry, supported by over a decade of operational experience. The outlook is contingent on its ability to achieve technological improvements and production efficiencies that can reverse its current negative profitability and generate sustainable cash flow from its considerable investments.

Sources

Company FilingsShanghai Stock Exchange

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