investorscraft@gmail.com

Intrinsic ValueGree Electric Appliances, Inc. of Zhuhai (000651.SZ)

Previous Close$38.70
Intrinsic Value
Upside potential
Previous Close
$38.70

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

Gree Electric Appliances, Inc. of Zhuhai operates as a dominant global manufacturer and distributor of household appliances, with its core business centered on air conditioning systems. The company generates revenue through the production and sale of a comprehensive portfolio that includes residential and commercial air conditioners, central AC units, and a diverse range of home appliances such as washing machines, air purifiers, and kitchen equipment. As a leader in China's consumer cyclical sector, Gree has established a vertically integrated model that extends to manufacturing critical components like motors and capacitors, enhancing supply chain control. Its market position is characterized by strong brand recognition and extensive distribution networks, both domestically and internationally, solidifying its status as a cornerstone of the home appliances industry. The company's strategic focus on technological innovation and product quality has enabled it to maintain a competitive edge in a highly saturated market, catering to both consumer and commercial segments with energy-efficient and smart home solutions.

Revenue Profitability And Efficiency

For the fiscal year, Gree reported robust revenue of approximately CNY 190.0 billion, demonstrating its significant scale in the home appliances market. The company maintained strong profitability with net income reaching CNY 32.2 billion, reflecting efficient cost management and operational execution. Operating cash flow generation was healthy at CNY 29.4 billion, significantly exceeding capital expenditures, indicating solid cash conversion from its core business activities.

Earnings Power And Capital Efficiency

Gree exhibits substantial earnings power, with diluted earnings per share of CNY 5.83. The company's capital allocation appears disciplined, as evidenced by capital expenditures of CNY 3.3 billion that are well-supported by strong operating cash flows. This efficient use of capital supports both ongoing operations and strategic investments in manufacturing capabilities and technological advancement.

Balance Sheet And Financial Health

The company maintains a strong balance sheet with substantial cash and equivalents of CNY 113.9 billion, providing significant liquidity. Total debt stands at CNY 58.0 billion, resulting in a conservative financial profile with ample cash coverage. This financial strength positions Gree to navigate market cycles effectively while pursuing growth opportunities and maintaining shareholder returns.

Growth Trends And Dividend Policy

Gree has demonstrated a commitment to returning capital to shareholders through its dividend policy, with a dividend per share of CNY 3.00. The company's growth trajectory is supported by its market leadership and expansion into complementary home appliance categories beyond its core air conditioning business, aiming to diversify revenue streams and capture additional market share in the evolving consumer goods landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 226.1 billion, the market valuation reflects Gree's established position and consistent performance. The company's beta of 0.56 suggests lower volatility compared to the broader market, indicating investor perception of relative stability within the consumer cyclical sector, potentially pricing in expectations of steady cash flow generation.

Strategic Advantages And Outlook

Gree's strategic advantages include its strong brand equity, vertical integration, and extensive distribution network. The outlook remains focused on leveraging its technological capabilities to drive product innovation, particularly in energy-efficient and smart home appliances. The company is well-positioned to capitalize on domestic consumption trends while expanding its international footprint, though it faces competitive pressures and macroeconomic sensitivity inherent to the consumer cyclical industry.

Sources

Company Financial ReportsMarket 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