investorscraft@gmail.com

Intrinsic ValueGuoguang Electric Co.,Ltd.Chengdu (688776.SS)

Previous Close$104.36
Intrinsic Value
Upside potential
Previous Close
$104.36

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

Guoguang Electric operates as a specialized manufacturer of advanced microwave and vacuum technology components, serving both domestic Chinese and international markets. The company's core revenue model centers on designing, producing, and selling sophisticated microwave tubes, solid-state products including switching networks and power amplifiers, and specialized vacuum measurement and control systems. Operating within the industrial machinery sector, Guoguang leverages its deep technical expertise to supply critical components to defense, nuclear energy, aerospace, and telecommunications industries, positioning itself as a niche technology provider in high-barrier markets. The company maintains a strategic market position through its long-established presence since 1958 and specialized product portfolio that includes traveling wave tubes, magnetrons, and ITER nuclear fusion experimental reactor supporting equipment, creating diversified revenue streams across multiple high-technology sectors with limited competition.

Revenue Profitability And Efficiency

The company generated CNY 536.7 million in revenue with net income of CNY 47.1 million, reflecting a net margin of approximately 8.8%. Operating cash flow of CNY 116.5 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 77.0 million represent substantial reinvestment in production capabilities, supporting future growth initiatives in its specialized technology segments.

Earnings Power And Capital Efficiency

Guoguang demonstrates solid earnings power with diluted EPS of CNY 0.43 and maintains excellent capital efficiency as evidenced by minimal total debt of only CNY 376,821 against cash reserves of CNY 456.4 million. The company's capital-light model and strong cash generation provide flexibility for strategic investments while maintaining financial stability in its specialized industrial niche.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength with substantial cash reserves of CNY 456.4 million against negligible debt, resulting in a net cash position. This conservative financial structure provides significant liquidity and operational flexibility. The company's solid equity base and minimal leverage indicate robust financial health and capacity to weather industry cycles.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.185, representing a payout ratio of approximately 43% based on current EPS. This balanced capital allocation strategy combines returning capital to shareholders while retaining earnings for reinvestment in high-technology product development and market expansion opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 9.32 billion, the company trades at a significant premium to book value, reflecting market expectations for growth in its specialized technology segments. The negative beta of -0.316 suggests the stock exhibits defensive characteristics, potentially appealing to investors seeking non-correlated returns within the industrial technology space.

Strategic Advantages And Outlook

Guoguang's strategic advantages include decades of specialized technical expertise, diverse product applications across defense and energy sectors, and strong parent company backing. The outlook remains positive given the company's positioning in growing technology markets, though success depends on maintaining technological leadership and expanding international market presence beyond domestic Chinese operations.

Sources

Company descriptionFinancial metrics providedStock exchange filings

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