investorscraft@gmail.com

Intrinsic ValueGotion High-tech Co.,Ltd. (002074.SZ)

Previous Close$37.98
Intrinsic Value
Upside potential
Previous Close
$37.98

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

Gotion High-tech operates as a prominent player in the global lithium-ion battery industry, specializing in the research, development, and manufacturing of power and energy storage battery systems. The company's core revenue model is derived from selling a diversified portfolio of battery products, including lithium iron phosphate (LFP) and ternary materials, complete battery packs, and battery management systems. These products are critical components for electric vehicles (EVs), serving commercial, passenger, and specialty vehicle manufacturers, as well as providing solutions for grid-scale and commercial energy storage applications. Beyond its core battery business, Gotion maintains a secondary revenue stream from manufacturing high-voltage electrical equipment and integrated charging infrastructure, catering to the broader power distribution and renewable energy sectors. Within the highly competitive and capital-intensive battery sector, Gotion has established a significant market position, particularly in China, and is recognized as a key supplier in the global EV supply chain. The company's strategy involves deep vertical integration, from materials to finished packs, aiming to control costs and ensure supply chain security. Its market positioning is further strengthened by technological investments and strategic partnerships with major automakers, positioning it to capitalize on the long-term global transition to electrification.

Revenue Profitability And Efficiency

For the fiscal year, Gotion High-tech reported robust revenue of CNY 35.4 billion, demonstrating its significant scale within the battery manufacturing sector. The company achieved a net income of CNY 1.21 billion, resulting in a net profit margin of approximately 3.4%, which reflects the competitive and capital-intensive nature of the industry. Operating cash flow was positive at CNY 2.71 billion, indicating the company's ability to generate cash from its core operations, though this was substantially outweighed by significant capital expenditures of CNY 9.07 billion directed towards capacity expansion and technological advancement.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its diluted earnings per share of CNY 0.68. The substantial gap between operating cash flow and capital expenditures highlights a strategic focus on aggressive growth and capacity build-out, which is characteristic of firms in high-growth phases within the cleantech sector. This significant reinvestment of cash flows underscores a prioritization of market share capture and long-term positioning over short-term capital efficiency metrics, as the company funds its expansion plans.

Balance Sheet And Financial Health

Gotion maintains a solid liquidity position with cash and equivalents of CNY 16.55 billion. However, this is balanced against a considerable total debt burden of CNY 36.37 billion, reflecting the leveraged financing often required to fund massive manufacturing capacity expansions in the battery industry. The balance sheet structure indicates a growth-oriented but leveraged financial strategy, with the health of the company heavily dependent on the successful execution of its expansion plans and the continued growth of the EV market.

Growth Trends And Dividend Policy

The company's financial profile is indicative of a firm in a high-growth investment phase, with massive capital expenditures signaling a strong focus on expanding production capabilities. In line with this growth-focused strategy, the dividend policy appears conservative, with a dividend per share of CNY 0.1. This suggests that capital retention for reinvestment into research, development, and capacity expansion is currently a higher priority than returning significant capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 83.0 billion, the market valuation incorporates expectations for continued top-line growth and future market share gains in the expanding global EV battery market. A beta of 0.944 suggests the stock's volatility is relatively in line with the broader market, though it is still subject to sector-specific risks and sentiment swings related to EV adoption rates, technological shifts, and competitive dynamics.

Strategic Advantages And Outlook

Gotion's strategic advantages lie in its technological expertise, vertically integrated model, and established relationships within the Chinese and international automotive industries. The outlook is tied to the global adoption of electric vehicles and energy storage solutions. Key challenges include intense competition, potential technological disruptions, and the need to manage high leverage while funding growth. Success will depend on executing its capacity expansion efficiently and maintaining its technological competitiveness against both domestic and international rivals.

Sources

Annual Report (10-K Equivalent)Bloomberg

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