investorscraft@gmail.com

Intrinsic ValueSanbian Sci Tech Co., Ltd. (002112.SZ)

Previous Close$19.66
Intrinsic Value
Upside potential
Previous Close
$19.66

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

Sanbian Sci Tech Co., Ltd. operates as a specialized manufacturer within China's electrical equipment sector, focusing on the production, repair, and maintenance of transformers and power transmission systems. The company's core revenue model is derived from manufacturing and selling a diverse portfolio of electrical products, including oil-immersed power transformers, dry-type transformers, and specialized equipment for demanding environments like petrochemical plants and wind farms. Its comprehensive offering extends to low-voltage complete electrical equipment, combined substations, and switchgear, catering primarily to utility, industrial, and infrastructure development projects. Operating since 1968, Sanbian Sci Tech has established a long-standing presence in the domestic market, positioning itself as a provider of essential components for power conversion and distribution networks. The company's market position is that of a niche industrial supplier, serving critical infrastructure needs within China's broader energy and technology hardware landscape, competing on technical specialization and reliability in a capital-intensive industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.18 billion, achieving a net income of CNY 120.8 million. This translates to a net profit margin of approximately 5.5%, indicating moderate profitability within its capital-intensive industry. Operating cash flow was positive at CNY 91.6 million, though it was substantially lower than net income, suggesting potential working capital absorption or timing differences in cash collection from operations during the period.

Earnings Power And Capital Efficiency

Sanbian Sci Tech generated diluted earnings per share of CNY 0.46, reflecting its earnings capacity relative to its equity base. The company maintained capital expenditures of CNY 34.2 million, which were focused on maintaining and potentially upgrading its production capabilities. The relationship between its operating cash flow and capital expenditures indicates a disciplined approach to reinvestment, preserving financial flexibility.

Balance Sheet And Financial Health

The company's financial position shows cash and equivalents of CNY 239.0 million against total debt of CNY 732.6 million. This debt level indicates leverage used to fund operations and potentially growth initiatives. The balance sheet structure is characteristic of a manufacturing entity with significant investments in fixed assets and working capital, requiring careful management of liquidity and debt service obligations.

Growth Trends And Dividend Policy

Sanbian Sci Tech demonstrates a commitment to shareholder returns through its dividend policy, distributing CNY 0.07 per share. This payout represents a portion of its annual earnings, balancing direct returns with retained earnings for reinvestment. The company's growth trajectory is tied to infrastructure investment cycles and demand for electrical transmission equipment within China and its international markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.0 billion, the market valuation reflects investor expectations for the company's future cash flows within the electrical equipment sector. The stock's beta of 0.244 suggests lower volatility relative to the broader market, which may indicate perceptions of stable, albeit potentially slower, growth prospects aligned with utility and infrastructure spending trends.

Strategic Advantages And Outlook

The company's strategic advantages stem from its long operational history, technical expertise in transformer manufacturing, and established position within China's power infrastructure supply chain. Its outlook is intrinsically linked to national energy policies, grid modernization initiatives, and industrial investment. Success will depend on maintaining product quality, competitive cost structures, and adapting to technological shifts in power transmission and distribution equipment.

Sources

Company DescriptionFinancial Data Provided

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