investorscraft@gmail.com

Intrinsic ValueGuangdong Shunna Electric Co., Ltd (000533.SZ)

Previous Close$8.38
Intrinsic Value
Upside potential
Previous Close
$8.38

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

Guangdong Shunna Electric Co., Ltd. operates as a specialized manufacturer within China's electrical equipment and parts sector, focusing primarily on power transmission and distribution solutions. Founded in 1992 and headquartered in Foshan, the company generates revenue through the design, production, and sale of critical infrastructure components that facilitate the efficient movement of electricity across grids. Its core business model centers on supplying utilities, industrial clients, and infrastructure projects with reliable equipment, positioning it within the broader industrials landscape. The company's market position is inherently tied to domestic energy infrastructure development and industrial expansion, serving a vital role in China's ongoing electrification and modernization initiatives. While operating in a competitive landscape with numerous regional players, Shunna Electric has maintained its presence through decades of industry experience and established customer relationships. The company's focus on transmission and distribution equipment places it at the heart of power reliability and grid stability concerns, which are paramount for economic growth. Its geographical concentration in China exposes it to domestic infrastructure investment cycles and regulatory policies governing the energy sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.42 billion for the period, demonstrating its operational scale within the electrical equipment market. Net income stood at CNY 94.1 million, resulting in a net profit margin of approximately 3.9%, indicating relatively thin margins common in competitive industrial manufacturing. Operating cash flow of CNY 142.2 million was positive and substantially higher than net income, suggesting reasonable cash conversion efficiency from its core business activities despite the modest profitability levels.

Earnings Power And Capital Efficiency

Shunna Electric generated diluted earnings per share of CNY 0.14, reflecting its current earnings capacity. Capital expenditures of CNY -37.2 million were modest relative to operating cash flow, indicating a capital-light maintenance approach rather than aggressive expansion. The company's ability to generate positive operating cash flow that exceeds capital investment requirements suggests satisfactory capital efficiency in its current operational phase, though growth investments appear limited.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 217.0 million against total debt of CNY 212.9 million, resulting in a net cash position. This low leverage profile provides financial stability and flexibility. The balanced debt-to-cash position indicates prudent liquidity management without significant financial risk, supporting operational continuity even during industry downturns or economic uncertainties.

Growth Trends And Dividend Policy

Current financial metrics suggest a stable but modest growth trajectory, with the company prioritizing operational continuity over aggressive expansion. The dividend per share of CNY 0 indicates a retention of all earnings for reinvestment or working capital needs, reflecting a growth-focused rather than income-oriented shareholder return policy. This approach is consistent with companies in capital-intensive industrial sectors seeking to maintain financial flexibility for future opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.88 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.35 suggests lower volatility compared to the broader market, potentially reflecting the defensive nature of its electrical equipment business and stable utility customer base. Market expectations appear to incorporate the company's established market position while acknowledging the competitive pressures and margin constraints in its sector.

Strategic Advantages And Outlook

Shunna Electric's primary strategic advantages include its long-standing industry presence since 1992 and specialization in essential power transmission equipment. The outlook is closely tied to China's infrastructure investment cycles and energy transition policies, which drive demand for grid modernization. The company's conservative financial structure provides resilience, though growth prospects depend on its ability to navigate competitive pressures and capitalize on domestic energy infrastructure development initiatives in the evolving Chinese market.

Sources

Company filingsMarket 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