investorscraft@gmail.com

Intrinsic ValueShenzhen INVT Electric Co.,Ltd (002334.SZ)

Previous Close$8.97
Intrinsic Value
Upside potential
Previous Close
$8.97

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

Shenzhen INVT Electric operates as a specialized industrial technology provider with a diversified portfolio spanning industrial automation, energy management, and new energy vehicle systems. The company generates revenue through the development and sale of sophisticated power conversion and control equipment, including low/medium voltage inverters, servo drives, PLC controllers, and solar power solutions. Its core business model leverages deep engineering expertise to create industry-specific automation packages for sectors ranging from textiles and packaging to elevators and construction machinery, while simultaneously expanding into high-growth areas like EV charging infrastructure and rail transit systems. INVT maintains a distinct market position as an integrated solutions provider rather than a pure component supplier, offering complementary platforms like INVT CLOUD for IoT data management and monitoring. This approach creates sticky customer relationships across manufacturing, infrastructure, and renewable energy segments, positioning the company at the intersection of industrial digitalization and China's energy transition priorities. The firm competes in fragmented but technically demanding markets where reliability and application-specific customization provide defensive characteristics against pure price competition.

Revenue Profitability And Efficiency

INVT generated CNY 4.32 billion in revenue for FY2024 with net income of CNY 286.7 million, reflecting a net margin of approximately 6.6%. The company demonstrated solid cash generation with operating cash flow of CNY 415.1 million, representing a healthy conversion of earnings. Capital expenditures of CNY 300.5 million indicate ongoing investment in production capacity and technological development, consistent with its growth strategy in industrial automation and energy solutions.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.36, supported by efficient operations in its core industrial automation segments. With a market capitalization of approximately CNY 6.0 billion, INVT trades at a P/E multiple around 21x based on 2024 earnings. The firm's capital allocation appears balanced between reinvestment in high-potential segments like new energy vehicles and maintaining financial stability, though specific return metrics would require additional historical context.

Balance Sheet And Financial Health

INVT maintains a conservative financial structure with cash and equivalents of CNY 1.21 billion against total debt of CNY 405.0 million, indicating a strong liquidity position. The net cash position provides flexibility for strategic investments and weathers potential industry cyclicality. The low debt level relative to cash reserves suggests minimal financial risk and capacity to fund organic growth initiatives without significant leverage.

Growth Trends And Dividend Policy

The company has established a dividend policy with a payout of CNY 0.06 per share for FY2024, representing a payout ratio of approximately 17% based on diluted EPS. This balanced approach returns capital to shareholders while retaining substantial earnings for reinvestment. Growth prospects appear tied to China's industrial modernization and energy transition trends, though specific historical growth rates would require additional data for proper context.

Valuation And Market Expectations

With a beta of 0.61, INVT exhibits lower volatility than the broader market, suggesting investors perceive it as relatively defensive within the industrial sector. The current valuation implies expectations for steady growth in its automation and energy technology segments, particularly as Chinese manufacturing upgrades toward smarter, more efficient operations. Market pricing likely incorporates the company's positioning in strategic areas aligned with national policy priorities.

Strategic Advantages And Outlook

INVT's strategic strength lies in its vertical integration across industrial automation, energy management, and transportation systems, creating cross-selling opportunities. The outlook remains cautiously positive given exposure to China's manufacturing modernization and renewable energy adoption. Key challenges include competitive pressures and economic cyclicality, though the diversified application base across multiple industrial sectors provides some natural hedging against downturns in specific industries.

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