investorscraft@gmail.com

Intrinsic ValueShanghai GenTech Co., Ltd. (688596.SS)

Previous Close$33.22
Intrinsic Value
Upside potential
Previous Close
$33.22

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

Shanghai GenTech operates as a critical supplier of high-purity specialty gases, chemicals, and integrated process systems for China's advanced technology manufacturing sectors. The company's core revenue model is built on providing essential materials and engineered solutions to industries with stringent purity requirements, including semiconductor fabrication (IC), flat panel displays, solar photovoltaics, and biopharmaceuticals. Its product portfolio encompasses gases like arsine and silane, gas delivery systems, waste treatment solutions, and maintenance services, positioning it as an integral enabler of high-tech production processes. Within the industrial machinery sector, GenTech holds a specialized niche, supplying mission-critical inputs that directly impact manufacturing yield and product quality. Its market position is strengthened by deep technical expertise and long-term customer relationships in a domestic market increasingly focused on technological self-sufficiency and supply chain security for key electronic materials.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 5.47 billion for the period, demonstrating significant scale in its specialized market. Net income reached CNY 528 million, translating to a healthy net margin of approximately 9.7%, indicating effective cost management and pricing power for its critical products. Operating cash flow was strong at CNY 398.8 million, supporting ongoing operational needs and strategic investments.

Earnings Power And Capital Efficiency

GenTech exhibited solid earnings power with diluted EPS of CNY 1.86. The company generated substantial operating cash flow of CNY 398.8 million, which comfortably covered its significant capital expenditures of CNY 424 million. This indicates a disciplined approach to reinvesting in the business to maintain its technological edge and production capabilities, supporting future growth.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 1.18 billion. Total debt stands at CNY 1.01 billion, resulting in a conservative net cash position. This financial structure provides ample flexibility for strategic initiatives and resilience against market cyclicality, underpinning a stable financial health profile.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.2796 per share. This payout, combined with its reinvestment in capex, reflects a balanced capital allocation strategy that supports both growth and income, aligning with the expectations of investors in a capital-intensive, technology-driven industrial sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.25 billion, the market values the company at a significant premium to its earnings, reflecting expectations for continued growth in China's advanced manufacturing sectors. A negative beta of -0.395 suggests a stock performance that is inversely correlated with the broader market, which may appeal to certain investors seeking diversification.

Strategic Advantages And Outlook

GenTech's strategic advantage lies in its deep integration into China's critical technology supply chains and its expertise in high-purity materials. The outlook is supported by strong domestic demand for semiconductor and renewable energy components, although it remains exposed to global technology cycles and domestic industrial policy shifts.

Sources

Company Financial ReportsShanghai Stock Exchange disclosures

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