investorscraft@gmail.com

Intrinsic ValueKunshan Dongwei Technology Co.,Ltd. (688700.SS)

Previous Close$41.65
Intrinsic Value
Upside potential
Previous Close
$41.65

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

Kunshan Dongwei Technology Co., Ltd. is a specialized industrial machinery manufacturer operating within China's surface treatment and printed circuit board (PCB) fabrication ecosystem. The company's core revenue model is built on the design, production, and sale of advanced electroplating equipment, including sophisticated PCB plating lines, barrel plating systems, and anodizing solutions. It serves a critical niche in the electronics manufacturing supply chain by providing the essential machinery required for the precise deposition of metal layers on substrates. Beyond hardware sales, the company generates additional revenue streams through high-value technical services, including engineering consulting, application training, and ongoing technical support, creating a comprehensive solution for its industrial clientele. Its market position is that of a focused domestic equipment supplier, leveraging deep technical expertise in surface treatment processes to cater to the needs of PCB producers and metal finishers within the Chinese market, a key manufacturing hub for global electronics.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of CNY 750.0 million. It demonstrated solid profitability with net income of CNY 69.3 million, translating to a net margin of approximately 9.2%. Operating cash flow was robust at CNY 93.5 million, significantly exceeding net income and indicating strong cash conversion from its core business operations.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its positive and substantial operating cash flow of CNY 93.5 million. Capital expenditure was significant at CNY -78.2 million, reflecting ongoing investment in its production capacity and technology. This investment level suggests a focus on maintaining its competitive position through internal development.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong with a substantial cash position of CNY 223.7 million and minimal total debt of just CNY 2.5 million. This results in a significant net cash position, providing ample liquidity and financial flexibility to navigate market cycles and fund future growth initiatives without leverage.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.10 per share. This payout, against earnings per share of CNY 0.23, indicates a conservative and sustainable payout ratio, allowing for the retention of earnings to fund its considerable capital expenditure program and support future expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.2 billion, the market values the company at a significant premium to its current revenue and earnings. A negative beta of -0.022 suggests its stock price has exhibited a very low correlation, and at times an inverse relationship, with broader market movements, which is unusual for an industrial equipment firm.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized technical expertise within the critical PCB plating equipment niche. Its strong balance sheet provides a solid foundation to invest in R&D and capture growth opportunities linked to the expansion of China's electronics manufacturing sector, though it remains exposed to cyclical industry demand.

Sources

Company DescriptionPublic 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