investorscraft@gmail.com

Intrinsic ValueFreewon China Co.,Ltd. (688678.SS)

Previous Close$22.94
Intrinsic Value
Upside potential
Previous Close
$22.94

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

Freewon China operates as a specialized precision metal parts manufacturer serving diverse industrial sectors including consumer electronics, automotive, power tools, and industrial applications. The company's core revenue model centers on designing, developing, and manufacturing high-precision metal components through advanced machining processes and technical expertise. Operating within China's competitive industrial manufacturing landscape, Freewon has established itself as a niche player focusing on complex metal fabrication for demanding applications where precision and reliability are critical. The company's market positioning leverages China's manufacturing ecosystem while targeting both domestic and international OEM customers requiring specialized metal components. Their product portfolio spans 3C electronics parts, automotive components, power tool elements, and diamond wire buses, reflecting a diversified approach to industrial manufacturing that mitigates sector-specific cyclical risks while maintaining technological specialization.

Revenue Profitability And Efficiency

The company generated CNY 1.29 billion in revenue with net income of CNY 54.5 million, indicating relatively thin profit margins in the competitive manufacturing sector. Operating cash flow of CNY 54.0 million suggests adequate operational funding, though significant capital expenditures of CNY -551.2 million reflect substantial investment in production capacity and technological upgrades to maintain competitive positioning in precision manufacturing.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.26, Freewon demonstrates modest earnings generation relative to its market capitalization. The substantial capital expenditure program indicates aggressive investment in production capabilities, suggesting management's focus on long-term capacity expansion rather than immediate returns, though this has impacted near-term cash flow generation and capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows CNY 382.5 million in cash against total debt of CNY 1.13 billion, indicating leveraged financial positioning. This debt level, combined with significant ongoing capital investments, suggests the company is pursuing growth through debt financing while maintaining adequate liquidity buffers for operational requirements in the capital-intensive manufacturing sector.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.10 per share distribution, indicating commitment to shareholder returns despite substantial capital investment requirements. The aggressive capex program suggests management prioritizes growth and capacity expansion, potentially positioning for market share gains in China's competitive precision manufacturing landscape while balancing investor returns.

Valuation And Market Expectations

Trading at a market capitalization of CNY 7.55 billion, the market appears to price in future growth potential beyond current earnings levels. The high beta of 2.04 indicates significant volatility and sensitivity to market movements, reflecting investor perception of the company as a growth-oriented industrial play within China's manufacturing sector.

Strategic Advantages And Outlook

Freewon's specialization in precision metal parts provides technical barriers to entry, though intense competition requires continuous innovation. The company's diversified industrial customer base and significant capacity investments position it to capture demand from multiple growth sectors, though execution risk remains given the substantial capital commitments and leveraged balance sheet structure.

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