investorscraft@gmail.com

Intrinsic ValueZhejiang Bofay Electric Co.,Ltd. (001255.SZ)

Previous Close$39.64
Intrinsic Value
Upside potential
Previous Close
$39.64

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 Bofay Electric operates as a specialized manufacturer of polymer composite materials, focusing on electrical insulation solutions for demanding industrial applications. The company's core revenue model centers on the research, development, and sale of a comprehensive product portfolio including insulation resin series, slot wedges, laminates, binding wires, and mica composites. These materials serve critical functions in enhancing the safety, efficiency, and durability of electrical systems across multiple high-growth sectors. Bofay Electric positions itself within the specialty chemicals industry, catering to manufacturers in wind power generation, rail transit, industrial motors, and new energy vehicles. The company's market position is defined by its technical expertise in developing materials that meet stringent performance requirements for insulation, heat resistance, and mechanical strength. This specialization allows it to compete in niche segments where material properties are paramount, rather than competing on price in commoditized chemical markets. Its international operations suggest a strategic ambition to leverage Chinese manufacturing capabilities while serving global industrial supply chains.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 341.1 million with net income of CNY 13.2 million, indicating a net margin of approximately 3.9%. Operating cash flow was positive at CNY 32.7 million, though significant capital expenditures of CNY 170.8 million reflect substantial investment in production capacity. The disparity between operating cash flow and capital expenditures suggests an expansionary phase requiring external funding.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.17, translating the modest net income across 77.9 million shares outstanding. The substantial capital expenditure program, which exceeded operating cash flow by a wide margin, indicates aggressive investment in fixed assets. This strategic deployment of capital aims to build future earnings capacity, though current returns on invested capital appear constrained during this investment cycle.

Balance Sheet And Financial Health

The company maintains CNY 95.8 million in cash and equivalents against total debt of CNY 201.8 million, indicating a leveraged financial structure. The debt-to-equity position suggests reliance on borrowing to fund operations and expansion. The balance sheet reflects the typical profile of a growing industrial company financing capacity expansion through debt instruments, with liquidity sufficient for near-term obligations.

Growth Trends And Dividend Policy

Despite the current investment-heavy phase, the company maintained a dividend payment of CNY 0.04 per share, demonstrating commitment to shareholder returns. The strategic focus on end-markets like new energy vehicles and wind power positions the company to benefit from secular growth trends in electrification and renewable energy infrastructure, though current financial metrics reflect the costs of positioning for this future growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.69 billion, the company trades at a significant premium to its current revenue base, suggesting market expectations for substantial future growth. The beta of 0.462 indicates lower volatility than the broader market, potentially reflecting investor perception of stable demand for its specialized industrial materials despite economic cycles.

Strategic Advantages And Outlook

Bofay's strategic advantage lies in its specialization in high-performance insulation materials for growing electrification markets. The company's outlook is tied to continued adoption of wind power, electric vehicles, and rail infrastructure, particularly in China. Success will depend on effectively scaling operations to capitalize on these trends while managing the financial leverage taken on to fund expansion.

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