investorscraft@gmail.com

Intrinsic ValueSieyuan Electric Co., Ltd. (002028.SZ)

Previous Close$184.80
Intrinsic Value
Upside potential
Previous Close
$184.80

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

Sieyuan Electric operates as a specialized manufacturer within China's critical power transmission and distribution equipment sector, focusing on the research, development, production, and sale of a comprehensive portfolio of high-voltage electrical apparatus. The company's core offerings include power transformers, gas-insulated switchgears (GIS), circuit breakers, and various reactive power compensation devices like STATCOMs and capacitors, supplemented by engineering, procurement, and construction (EPC) solutions for complete substation projects. This positions Sieyuan as an integral supplier to the nation's power grid infrastructure, serving utilities and industrial clients reliant on stable and efficient electricity distribution networks. The company's market standing is reinforced by its long-established presence since 1993 and its Shanghai headquarters, providing proximity to key industrial and demand centers. Its business model is inherently tied to capital expenditure cycles in the power sector, infrastructure development policies, and the ongoing modernization of China's energy grid, requiring continuous technological advancement to maintain competitiveness against both domestic and international electrical equipment giants.

Revenue Profitability And Efficiency

For the fiscal year, Sieyuan Electric reported robust revenue of CNY 15.46 billion, demonstrating its significant scale within the industrial equipment market. The company translated this top-line performance into a substantial net income of CNY 2.05 billion, reflecting a healthy net profit margin. Operational efficiency is further evidenced by strong operating cash flow generation of CNY 2.46 billion, which comfortably covered capital expenditures of approximately CNY 922 million, indicating sound cash flow management from its core business activities.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, with diluted earnings per share reaching CNY 2.64. This metric underscores its ability to generate value for shareholders on a per-share basis. The significant positive operating cash flow, substantially exceeding capital investment needs, highlights excellent capital efficiency and the capacity for self-funded growth, reinvestment, and shareholder returns without relying heavily on external financing.

Balance Sheet And Financial Health

Sieyuan Electric maintains a very strong balance sheet characterized by a substantial cash and equivalents position of CNY 4.03 billion. This liquidity starkly contrasts with a modest total debt load of only CNY 193 million, resulting in a net cash position that signifies exceptional financial health and low leverage. This conservative financial structure provides a significant buffer against economic downturns and ample flexibility for strategic initiatives.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, as indicated by a dividend per share of CNY 0.50. This payout, against the backdrop of strong earnings and a pristine balance sheet, suggests a sustainable and shareholder-friendly dividend policy. The relationship between its capital expenditures and operating cash flow points towards a strategy of disciplined growth, funding investments internally while maintaining profitability and distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 72.86 billion, the market valuation reflects investor confidence in the company's stable business model and financial performance. A beta of 0.37 indicates that the stock has historically exhibited lower volatility compared to the broader market, which is typical for established industrial companies tied to essential infrastructure spending, suggesting it is perceived as a relatively defensive holding.

Strategic Advantages And Outlook

Sieyuan's strategic advantages lie in its deep specialization in power T&D equipment, a sector with high barriers to entry, and its entrenched position within China's energy infrastructure build-out. The outlook is intrinsically linked to national grid investment, the transition towards smarter grid technologies, and renewable energy integration, which drive demand for its advanced products. Its strong financial base positions it well to capitalize on these long-term structural trends.

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