investorscraft@gmail.com

Intrinsic ValueSuzhou UIGreen Micro&Nano Technologies Co.,Ltd (688661.SS)

Previous Close$88.10
Intrinsic Value
Upside potential
Previous Close
$88.10

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 UIGreen Micro&Nano Technologies operates as a specialized manufacturer of ultra-precision components, serving global high-technology sectors. Its core revenue model is based on the research, development, and sale of precision tooling, micro metal stamping, deep drawing, and precision welding products. These highly engineered solutions are critical for applications in demanding fields such as medical devices, telecommunications infrastructure, automotive electronics, and advanced connector systems. The company's market position is defined by its niche expertise in micro and nano-scale manufacturing, which requires significant technical capability and creates barriers to entry. This specialization allows it to cater to clients who require extreme precision and reliability, positioning it within the broader industrial technology and hardware sector. Its foundation in 2001 and base in Suzhou, a major Chinese manufacturing hub, provide a strategic advantage in accessing a skilled supply chain and a diverse industrial customer base, though it operates in a competitive global landscape for precision components.

Revenue Profitability And Efficiency

The company reported revenue of CNY 569.0 million for the period. However, it experienced a net loss of CNY 8.7 million, indicating significant profitability challenges. Operating cash flow was positive at CNY 14.1 million, but this was overshadowed by substantial capital expenditures of CNY -109.0 million, reflecting heavy investment in its production capabilities and potentially impacting cash efficiency.

Earnings Power And Capital Efficiency

The diluted EPS of -CNY 0.0752 confirms a period of negative earnings power. The significant gap between the modest operating cash flow and the large capital expenditure outlay suggests the company is in a high-investment phase, which is pressuring its current capital efficiency and return metrics as it funds future growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 91.6 million, which comfortably exceeds its total debt of CNY 14.4 million. This low leverage and high cash balance provide a solid foundation of financial health and flexibility to navigate its current investment cycle and operational losses.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend per share of CNY 0.0615, indicating a commitment to shareholder returns. The aggressive capital expenditure signals a strategic focus on capacity expansion and technological advancement, aiming to drive future growth despite near-term profitability headwinds from these investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.45 billion, the market is valuing the company at a significant premium to its current revenue, implying strong future growth expectations. A beta of 0.72 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its niche, industrial nature.

Strategic Advantages And Outlook

Its strategic advantages lie in its specialized technical expertise in micro-scale manufacturing for critical industries. The outlook is contingent on its heavy investments translating into improved scale, profitability, and a stronger competitive position in its high-precision target markets to justify its current valuation.

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