investorscraft@gmail.com

Intrinsic ValueShenzhen Xinyichang Technology Co., Ltd. (688383.SS)

Previous Close$75.21
Intrinsic Value
Upside potential
Previous Close
$75.21

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 Xinyichang Technology Co., Ltd. is a specialized technology firm operating within the intelligent manufacturing equipment sector, focusing on high-precision machinery for critical electronics industries. Its core revenue model is driven by the research, development, production, and sale of advanced automation equipment, including specialized bonders for semiconductor and LED die attachment, capacitor manufacturing machinery, and lithium battery production systems. The company further enhances its product ecosystem by supplying essential high-precision components like linear motors and drivers, creating a comprehensive solutions provider stance. Operating from Shenzhen, a global electronics manufacturing hub, it is strategically positioned to serve a vast domestic and international industrial base. Its market position is that of a niche player catering to the sophisticated and capital-intensive demands of the advanced electronics supply chain, competing on technological precision and reliability in a sector vital for modern consumer and industrial applications.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 933.9 million. It achieved a net income of CNY 40.5 million, indicating a net profit margin of approximately 4.3%. Operating cash flow was a robust CNY 139.4 million, significantly exceeding net income and suggesting healthy cash generation from its core operational activities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.40, reflecting its earnings power on a per-share basis. Capital expenditures of CNY -129.2 million indicate substantial investment back into the business for future growth, which is typical for a technology and equipment manufacturer focused on innovation and maintaining a competitive product portfolio.

Balance Sheet And Financial Health

The firm maintains a cash position of CNY 207.9 million against total debt of CNY 683.7 million. This debt level, while significant, appears manageable for an industrial equipment company that requires capital for operations and growth. The balance sheet structure suggests a leveraged but functional financial position to support its business model.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend of CNY 0.2 per share. This dividend policy, coupled with its substantial capital expenditure investments, points to a balanced strategy of pursuing growth while providing direct shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.34 billion, the market values the company at a significant premium to its annual revenue. A beta of 0.38 suggests the stock has historically been less volatile than the broader market, which may reflect its niche, industrial focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on high-precision manufacturing equipment for fast-growing electronics sectors like semiconductors and lithium batteries. Its location in Shenzhen provides a strategic ecosystem benefit. The outlook is tied to global demand for electronics and advanced manufacturing, though it operates in a competitive and cyclical industry.

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