investorscraft@gmail.com

Intrinsic ValueZhejiang Supcon Technology Co., Ltd. (688777.SS)

Previous Close$83.83
Intrinsic Value
Upside potential
Previous Close
$83.83

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

Zhejiang Supcon Technology Co., Ltd. is a prominent industrial automation and digitalization solutions provider operating globally. The company's core revenue model is built on the sale and integration of its comprehensive portfolio, which includes distributed control systems (DCS), safety instrumented systems (SIS), field instruments, and advanced industrial software platforms like manufacturing execution systems (MES) and enterprise resource planning (ERP). It primarily serves capital-intensive process industries such as oil and gas, petrochemicals, chemicals, and power, where its technology is critical for optimizing production efficiency, safety, and operational intelligence. As a key domestic player from China, Supcon leverages deep sector expertise and a full-spectrum product offering to compete effectively, positioning itself as an essential partner for industrial modernization and digital transformation projects within its core markets.

Revenue Profitability And Efficiency

For the fiscal period, the company reported robust revenue of approximately CNY 9.14 billion. Profitability was strong, with net income reaching CNY 1.12 billion, translating to a healthy net margin. The generation of operating cash flow, while positive at CNY 434 million, was notably lower than net income, suggesting potential timing differences in working capital or significant reinvestment needs within its project-based business model.

Earnings Power And Capital Efficiency

Supcon demonstrates solid earnings power, evidenced by a diluted EPS of CNY 1.42. The company's capital expenditure of approximately CNY 106 million is modest relative to its operating cash flow, indicating a capital-light model for a hardware and software provider. This efficient use of capital supports its core operations and strategic initiatives without requiring excessive investment.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash reserve of CNY 3.46 billion against a minimal total debt of CNY 328 million. This results in a significant net cash position, providing ample liquidity and financial flexibility to navigate market cycles, fund organic growth, and pursue strategic opportunities without leverage concerns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.71, which implies a payout ratio of approximately 50% based on its EPS. This balanced approach returns capital to investors while retaining earnings to fund future expansion and innovation in the industrial automation sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 40.1 billion, the market values the company at a significant premium to its book value, reflecting expectations for continued growth in industrial automation. A beta of 0.24 indicates the stock is perceived as considerably less volatile than the broader market, often a trait of established industrial suppliers.

Strategic Advantages And Outlook

Supcon's strategic advantage lies in its integrated product portfolio and deep entrenchment in critical process industries in China. The outlook is supported by secular trends toward industrial automation and digitalization. Its strong balance sheet provides a solid foundation to capitalize on these long-term growth drivers and enhance its competitive positioning.

Sources

Company DescriptionFinancial Data Provided

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