investorscraft@gmail.com

Intrinsic ValueChengdu Zhimingda Electronics Co., Ltd. (688636.SS)

Previous Close$48.06
Intrinsic Value
Upside potential
Previous Close
$48.06

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

Chengdu Zhimingda Electronics operates as a specialized technology company focused on developing embedded computer motherboards, power supplies, and related system equipment within China's competitive hardware sector. The company generates revenue through the design, manufacturing, and sale of these core components while offering customized solutions tailored to specific client requirements. Its business model combines standardized product offerings with bespoke engineering services, targeting industrial, commercial, and potentially defense applications that require reliable embedded computing systems. Operating from its Chengdu headquarters since 2002, the company has established itself as a domestic player in China's technology hardware ecosystem, serving customers who need specialized electronic components rather than consumer-facing products. The company's market position appears focused on niche applications where customization and reliability are valued over mass-market scale, positioning it as a specialized supplier rather than a volume manufacturer in the broader computer hardware industry.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 438 million with net income of CNY 19.5 million, indicating relatively thin margins in a competitive hardware market. Operating cash flow of CNY 61.6 million suggests reasonable cash conversion from operations, though capital expenditures of CNY -62.1 million indicate significant ongoing investment in productive capacity or technological upgrades to maintain competitiveness.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.17, the company demonstrates modest earnings power relative to its market capitalization. The positive operating cash flow exceeding net income indicates quality earnings, though the substantial capital expenditure requirements suggest the business is capital-intensive, requiring continuous investment to maintain technological relevance and production capabilities.

Balance Sheet And Financial Health

The balance sheet shows CNY 58 million in cash against CNY 53 million in total debt, indicating adequate liquidity but limited financial flexibility. The moderate debt level suggests conservative financing, though the company's relatively small cash position may constrain aggressive expansion or significant R&D initiatives without additional funding.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.095 per share, representing a payout that balances shareholder returns with retention for business development. Growth prospects appear constrained by the company's niche market position and the capital-intensive nature of hardware manufacturing, suggesting measured expansion rather than rapid scaling.

Valuation And Market Expectations

Trading at a market capitalization of approximately CNY 5.5 billion, the company commands a significant premium to its current earnings, reflecting market expectations for future growth in China's technology hardware sector. The low beta of 0.115 suggests the stock exhibits lower volatility than the broader market, possibly indicating perceived stability or limited analyst coverage.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in embedded systems and customization capabilities within China's domestic market. The outlook depends on its ability to maintain technological relevance, manage costs in a competitive hardware environment, and potentially expand its customer base beyond current domestic relationships while navigating China's evolving technology sector dynamics.

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