investorscraft@gmail.com

Intrinsic ValueShenzhen Desay Battery Technology Co., Ltd. (000049.SZ)

Previous Close$26.05
Intrinsic Value
Upside potential
Previous Close
$26.05

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

Shenzhen Desay Battery Technology Co., Ltd. is a specialized Chinese manufacturer operating at multiple levels of the lithium battery value chain. The company's core revenue model is derived from the packaging and integration of lithium batteries, serving distinct market segments through tailored solutions. Its operations encompass small and medium-sized battery packs for consumer electronics, alongside larger-scale systems for power and energy storage applications, creating a diversified portfolio that mitigates reliance on any single end-market. This positions Desay Battery as an integrated solutions provider rather than a mere component supplier, adding value through power management systems and packaging expertise. Within China's competitive battery sector, the company has established a long-standing presence since its founding in 1985, leveraging its technical capabilities to serve manufacturing clients in the consumer electronics industry. Its market position is characterized by a focus on the business-to-business (B2B) segment, supplying essential power components to device manufacturers. The strategic expansion into large-scale power and energy storage batteries reflects an ambition to capture growth in emerging sectors like electric vehicles and renewable energy infrastructure, indicating a forward-looking approach to industry trends.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 20.86 billion, demonstrating significant scale within its market segment. However, net income of CNY 413 million indicates a relatively thin net profit margin of approximately 2.0%, suggesting intense competitive pressures or high operating costs. Operating cash flow of CNY 365.6 million was substantially lower than net income, while capital expenditures were a significant outflow of CNY 1.18 billion, reflecting heavy investment in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 1.07, providing a baseline measure of its earnings power for equity holders. The substantial capital expenditure program, which exceeded operating cash flow, indicates a growth-oriented strategy that currently requires significant reinvestment. The efficiency of these investments in generating future returns will be a critical factor for long-term value creation, particularly as the company expands into new battery application segments.

Balance Sheet And Financial Health

Desay Battery maintains a cash position of CNY 1.29 billion against total debt of CNY 3.60 billion, indicating a leveraged financial structure common in capital-intensive manufacturing. The debt level supports the company's expansion initiatives but warrants monitoring for interest coverage and repayment capacity. The balance sheet reflects the infrastructure requirements of battery production and integration operations, with asset intensity characteristic of the industry.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.33, representing a payout ratio of approximately 31% based on current EPS. This balanced approach suggests a strategy of returning capital to investors while retaining earnings for future growth investments. The dividend policy, combined with significant capex, indicates management's confidence in both current cash generation and future business prospects.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.29 billion, the company trades at a price-to-earnings ratio of around 25 based on the latest fiscal year earnings. This valuation multiple incorporates market expectations for future growth in the lithium battery sector, particularly in energy storage and electric vehicle applications. The beta of 0.867 suggests the stock has exhibited slightly less volatility than the broader market.

Strategic Advantages And Outlook

Desay Battery's long industry experience since 1985 provides established relationships and manufacturing expertise. The strategic expansion from consumer electronics batteries into large-scale power and energy storage systems positions the company to benefit from global energy transition trends. Future performance will depend on execution in these growth markets, managing competitive pressures, and achieving improved returns on significant capital investments.

Sources

Company FilingsShenzhen Stock Exchange

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