investorscraft@gmail.com

Intrinsic ValueUni-Trend Technology (China) Co., Ltd. (688628.SS)

Previous Close$37.44
Intrinsic Value
Upside potential
Previous Close
$37.44

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

Uni-Trend Technology operates as a specialized manufacturer of precision test and measurement instruments, serving industrial, scientific, and engineering sectors globally. The company generates revenue through the research, development, and sale of sophisticated equipment including temperature and environmental testing devices, high-voltage power testing systems, and advanced surveying instruments. Operating within the competitive technology hardware sector, Uni-Trend has established a niche position by focusing on reliability and accuracy in measurement solutions. The company's market positioning leverages China's manufacturing capabilities while targeting both domestic and international customers requiring precise diagnostic tools. Their product portfolio addresses critical quality control and safety testing needs across multiple industries, from electronics manufacturing to infrastructure development. This specialized focus allows Uni-Trend to maintain competitive margins while competing against larger multinational instrument manufacturers through cost-effective production and targeted technological innovation.

Revenue Profitability And Efficiency

Uni-Trend reported revenue of CNY 1.13 billion with net income of CNY 183.4 million, achieving a net margin of approximately 16.2%. The company demonstrated solid operational efficiency with operating cash flow of CNY 194 million significantly exceeding net income, indicating strong cash conversion. Capital expenditures of CNY 126 million reflect ongoing investment in production capabilities and research development.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 1.66, demonstrating respectable earnings power relative to its market capitalization. Operating cash flow coverage of net income at 106% indicates healthy earnings quality. The balance between capital expenditures and operational cash generation suggests disciplined capital allocation toward growth initiatives while maintaining financial stability.

Balance Sheet And Financial Health

Uni-Trend maintains a conservative financial structure with CNY 222.9 million in cash against total debt of CNY 104.6 million, providing substantial liquidity buffer. The debt-to-equity ratio appears manageable given the cash position and stable cash flow generation. The balance sheet reflects a technology manufacturer with moderate leverage and strong liquidity positioning.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 1.30, representing a payout ratio of approximately 78% based on diluted EPS. This substantial dividend distribution indicates management's confidence in sustainable cash generation while maintaining growth investments. The policy balances returning capital to shareholders with funding operational expansion.

Valuation And Market Expectations

With a market capitalization of CNY 3.93 billion, the company trades at approximately 3.5 times revenue and 21.4 times earnings. The beta of 1.35 suggests higher volatility than the broader market, reflecting sensitivity to technology sector dynamics and growth expectations. Valuation metrics indicate market anticipation of continued growth in the test and measurement equipment sector.

Strategic Advantages And Outlook

Uni-Trend's strategic position benefits from China's manufacturing ecosystem and growing domestic demand for precision instruments. The company's focus on specialized testing equipment provides insulation from broader consumer electronics volatility. Ongoing investments in R&D and production capabilities position the company to capitalize on industrial automation trends and quality control requirements across multiple sectors.

Sources

Company financial reportsStock 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