investorscraft@gmail.com

Intrinsic ValueWave Cyber (Shanghai) Co., Ltd. (688718.SS)

Previous Close$14.55
Intrinsic Value
Upside potential
Previous Close
$14.55

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

Wave Cyber operates as a specialized manufacturer of critical water treatment components within the environmental protection sector, focusing on reverse osmosis filtration systems. The company generates revenue through the production and sale of pressure tanks, membrane pressure vessels, brine tanks/cabinets, and proprietary reverse osmosis membranes. Operating in China's rapidly growing water treatment market, Wave Cyber serves both industrial and residential customers who require reliable filtration solutions for water purification and wastewater management. The company has established a niche position by offering integrated component solutions rather than complete systems, allowing it to maintain specialized expertise while serving OEM partners and system integrators. Founded in 2001 and based in Shanghai, the company leverages China's increasing environmental regulations and growing demand for clean water solutions to maintain its market presence. While not a market leader in scale, Wave Cyber competes through technical specialization and product reliability in specific component categories within the broader water treatment ecosystem.

Revenue Profitability And Efficiency

Wave Cyber reported revenue of CNY 375.2 million with net income of CNY 38.6 million, achieving a net profit margin of approximately 10.3%. The company generated positive operating cash flow of CNY 26.7 million, though capital expenditures of CNY 17.2 million indicate ongoing investment in production capabilities. This financial performance reflects moderate efficiency in converting revenue to profit within the industrial components sector.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.22, supported by effective capital allocation as evidenced by positive operating cash flow exceeding net income. The moderate capital expenditure level relative to operating cash flow suggests disciplined investment in maintaining and potentially expanding production capacity without excessive capital intensity.

Balance Sheet And Financial Health

Wave Cyber maintains a conservative financial position with CNY 45.98 million in cash and equivalents against total debt of CNY 15.59 million, indicating strong liquidity and low leverage. The comfortable cash position relative to debt obligations provides financial flexibility and resilience against market fluctuations or investment opportunities.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.12 per share. This dividend payout represents a significant portion of earnings, indicating management's commitment to returning capital to shareholders while maintaining sufficient retention for operational needs and potential growth initiatives within the water treatment market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.64 billion, the company trades at a premium valuation multiple relative to current earnings, suggesting market expectations for future growth in China's environmental protection sector. The beta of 1.128 indicates moderate sensitivity to broader market movements, typical for industrial companies with growth characteristics.

Strategic Advantages And Outlook

Wave Cyber's strategic position benefits from China's increasing environmental regulations and growing demand for water treatment solutions. The company's specialized component focus and established market presence provide competitive advantages, though it operates in a competitive segment requiring continuous innovation and cost management to maintain profitability and market position.

Sources

Company financial reportsShanghai Stock Exchange disclosures

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