investorscraft@gmail.com

Intrinsic ValueShanghai Smart Control Co., Ltd. (001266.SZ)

Previous Close$32.92
Intrinsic Value
Upside potential
Previous Close
$32.92

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

Shanghai Smart Control Co., Ltd. operates as a specialized technology provider in China's industrial automation sector, focusing on the research, development, production, and sale of integrated control systems and components. The company's core product portfolio encompasses display products, controllers, display controllers, IO modules, keypads, sensors, and cameras, serving a diverse industrial client base. Its revenue model is built on direct sales of these hardware components to manufacturers across multiple heavy equipment and specialized vehicle segments, positioning it as a critical supplier in industrial automation value chains. The company maintains a niche but essential role within China's broader industrial technology landscape, catering to demanding applications where reliability and precision are paramount. Shanghai Smart Control's market position is characterized by its specialization in ruggedized control solutions for challenging environments, differentiating it from general-purpose industrial control providers. This focused approach allows the company to develop deep application expertise in sectors like construction machinery, agricultural equipment, and specialized vehicles, where its products enable automation and operational efficiency. While not a market leader in scale, the company has established itself as a reliable partner for Chinese equipment manufacturers seeking localized control system solutions with technical support capabilities.

Revenue Profitability And Efficiency

For FY 2024, Shanghai Smart Control reported revenue of CNY 778.8 million with net income of CNY 17.4 million, indicating modest profitability margins. The company generated positive operating cash flow of CNY 74.8 million, though this was substantially offset by significant capital expenditures of CNY 231.8 million, reflecting ongoing investment in production capacity and technology development. The disparity between net income and operating cash flow suggests non-cash charges affecting profitability while underlying cash generation remains healthier.

Earnings Power And Capital Efficiency

The company demonstrated diluted earnings per share of CNY 0.17 for the fiscal year, with capital efficiency metrics influenced by substantial investments in property, plant, and equipment. The significant capital expenditure program indicates a growth-oriented strategy, though it temporarily pressures returns on invested capital. Operating cash flow coverage of capital expenditures appears constrained, suggesting potential external funding requirements or utilization of existing cash reserves to support the expansion initiative.

Balance Sheet And Financial Health

Shanghai Smart Control maintains a robust liquidity position with cash and equivalents of CNY 645.9 million against total debt of CNY 229.7 million, providing substantial financial flexibility. The strong cash position relative to debt obligations indicates low financial leverage and capacity to withstand industry cyclicality. The balance sheet structure supports continued investment in research and development while maintaining conservative financial risk parameters appropriate for its industrial technology focus.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.30, representing a meaningful distribution relative to earnings. The substantial capital expenditure program signals management's focus on capacity expansion and technological advancement rather than purely returning capital to shareholders. This balanced approach suggests a strategy of supporting future growth while providing current income, though the dividend payout ratio appears elevated relative to current earnings power.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.11 billion, the company trades at a premium to current earnings, reflecting investor expectations for future growth from its expansion initiatives. The beta of 0.65 indicates lower volatility than the broader market, typical for industrial technology companies with established niche positions. Valuation metrics likely incorporate anticipation of improved returns from recent capital investments once new capacities become operational.

Strategic Advantages And Outlook

Shanghai Smart Control's strategic position is strengthened by its specialized focus on control systems for demanding industrial applications, creating barriers to entry through technical expertise. The outlook depends on successful commercialization of expanded capacities and penetration into target verticals like new energy and rail transportation. The company's Chinese market focus provides exposure to domestic industrial automation trends while potentially limiting international diversification benefits.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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