investorscraft@gmail.com

Intrinsic ValueSuzhou Sonavox Electronics Co., Ltd. (688533.SS)

Previous Close$32.65
Intrinsic Value
Upside potential
Previous Close
$32.65

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

Suzhou Sonavox Electronics operates as a specialized manufacturer within the automotive components sector, focusing exclusively on the design, production, and sale of acoustic solutions for vehicles. Its core revenue model is derived from supplying loudspeakers, audio components, and integrated sound systems directly to automobile manufacturers, positioning it as a critical tiered supplier in the global automotive supply chain. The company leverages its long-standing expertise, established since its 1975 founding, to provide high-fidelity audio products that enhance the in-car experience, catering to the growing consumer demand for premium infotainment features. Operating from its base in Suzhou, China, Sonavox competes in a highly technical and competitive niche, where its market position is bolstered by deep industry relationships and a focus on the specific acoustic requirements of the automotive industry, rather than broader consumer electronics.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.78 billion with a net income of CNY 236.2 million, indicating a net profit margin of approximately 8.5%. Operating cash flow was strong at CNY 332.2 million, significantly exceeding net income and demonstrating healthy cash conversion from its core automotive audio manufacturing and sales operations.

Earnings Power And Capital Efficiency

Sonavox exhibits solid earnings power with diluted EPS of CNY 1.32. Capital expenditures of CNY 269.9 million indicate ongoing investment in its production capabilities, which is typical for a manufacturing-focused firm aiming to maintain its technological edge and capacity in the automotive supply chain.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 531.7 million against total debt of CNY 840.0 million. This moderate leverage level is manageable for an industrial company, supported by its profitable operations and positive cash flow, indicating a stable financial foundation.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.45 per share. This, combined with its underlying operational performance, suggests a focus on delivering returns while potentially funding future growth initiatives within the automotive audio market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.74 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A beta of -0.38 suggests a historical performance that has been inversely correlated with the broader market, which is an unusual characteristic that may reflect its specific niche.

Strategic Advantages And Outlook

Sonavox's strategic advantages are rooted in its long-term specialization and entrenched position as an automotive audio supplier. The outlook is tied to automotive production cycles and the increasing content of audio and infotainment systems per vehicle, providing a pathway for sustained demand for its specialized components.

Sources

Company DescriptionFinancial Data Provided

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