investorscraft@gmail.com

Intrinsic ValueShanghai Xinpeng Industry Co.,Ltd. (002328.SZ)

Previous Close$6.95
Intrinsic Value
Upside potential
Previous Close
$6.95

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 Xinpeng Industry operates as a specialized manufacturer of precision metal electromechanical components, serving primarily multinational corporations within China's industrial supply chain. The company leverages advanced stamping and sheet metal fabrication processes to produce a diverse portfolio including custom molds, motor components, automotive parts, and specialized plasma base plates. Its revenue model is built on both original equipment manufacturing (OEM) contracts and computer numerical control (CNC) machining services, positioning it within the competitive metal fabrication sector where technical capability and production consistency are critical differentiators. The company's market position reflects a focus on serving demanding industrial clients who require high-precision components, with its foundation in Shanghai providing strategic access to one of China's primary manufacturing and export hubs. This geographical advantage supports relationships with multinational corporations seeking reliable domestic suppliers for complex metal parts. While operating in a fragmented industry, the company's long-standing presence since 1997 suggests established client relationships and manufacturing expertise, though it faces constant pressure from both larger integrated manufacturers and smaller specialized workshops. Its product diversification across automotive, industrial motor, and precision tooling applications provides some revenue stability, though dependence on multinational corporate clients creates exposure to global supply chain dynamics and manufacturing relocation trends.

Revenue Profitability And Efficiency

The company generated CNY 5.02 billion in revenue for FY2024, achieving a net income of CNY 153.9 million, reflecting a net margin of approximately 3.1%. Operating cash flow was robust at CNY 702.5 million, significantly exceeding net income and indicating strong cash conversion from operations. Capital expenditures of CNY 150.9 million suggest ongoing investment in production capacity, with the company maintaining substantial cash reserves of CNY 1.74 billion to support future operational needs and strategic initiatives.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.20 for the fiscal year, with the company demonstrating solid operational cash generation relative to its earnings. The significant cash position relative to total debt of CNY 550.5 million indicates conservative financial management and ample liquidity. The company's ability to generate substantial operating cash flow despite moderate net profitability suggests efficient working capital management and stable operational performance within its competitive manufacturing sector.

Balance Sheet And Financial Health

Shanghai Xinpeng maintains a strong balance sheet with CNY 1.74 billion in cash and equivalents against total debt of CNY 550.5 million, resulting in a net cash position that provides considerable financial flexibility. With 771.77 million shares outstanding, the company's market capitalization was approximately CNY 5.0 billion, reflecting investor valuation of its assets and business model. The conservative debt level relative to substantial cash reserves indicates low financial risk and capacity for strategic investments or weathering economic downturns.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.142 per share for FY2024, representing a payout ratio of approximately 71% based on diluted EPS. This substantial distribution indicates management's commitment to returning capital to shareholders while maintaining adequate reserves for operations. The balance between dividend payments and retained earnings suggests a mature company prioritizing stable returns alongside operational sustainability in its growth strategy.

Valuation And Market Expectations

Trading with a beta of 0.036, the stock demonstrates exceptionally low correlation to broader market movements, potentially reflecting its niche industrial positioning or specific investor base dynamics. The market capitalization of CNY 5.0 billion values the company at approximately 1.0 times revenue, a valuation metric that investors may interpret relative to industry peers and growth prospects. This low beta could indicate either perceived stability or limited market attention compared to more cyclical industrial stocks.

Strategic Advantages And Outlook

The company's long-standing presence since 1997 provides established manufacturing expertise and likely durable client relationships within the multinational corporate sector. Its specialization in precision metal components for demanding applications creates technical barriers to entry that may protect margins. The outlook depends on maintaining competitive positioning in China's evolving manufacturing landscape, where factors like automation adoption and supply chain reliability will increasingly differentiate performers. The substantial cash reserves provide strategic optionality for capacity expansion or technological upgrades as market conditions evolve.

Sources

Company Financial ReportsShenzhen 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