investorscraft@gmail.com

Intrinsic ValueKehua Data Co., Ltd. (002335.SZ)

Previous Close$62.50
Intrinsic Value
Upside potential
Previous Close
$62.50

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

Kehua Data operates as a specialized technology company focused on the intersection of renewable energy and data center infrastructure. The company generates revenue through the research, development, manufacturing, and global sale of power conversion and management systems under its established Kehua brand. Its comprehensive product portfolio spans critical power equipment including UPS systems, solar inverters, energy storage solutions, and charging infrastructure, serving both commercial and industrial clients worldwide. Within the competitive electrical equipment sector, Kehua has carved a distinct niche by integrating renewable energy capabilities with traditional power backup systems, positioning itself as an enabler of energy transition and digital infrastructure reliability. The company's market standing is reinforced by its decades of industry experience since its 1988 founding, with particular strength in the Asia-Pacific region where demand for both data center expansion and renewable energy adoption continues to accelerate. Kehua's strategic pivot to rebrand as Kehua Data in 2021 underscores its focused alignment with the growing digital economy while maintaining its heritage in power electronics manufacturing. This dual expertise allows the company to address converging market trends including data center power management, energy storage integration, and electric vehicle charging infrastructure development.

Revenue Profitability And Efficiency

Kehua Data reported revenue of CNY 7.76 billion for the fiscal year, demonstrating substantial scale in its operations. The company achieved net income of CNY 315 million, resulting in a net profit margin of approximately 4.1%, reflecting competitive pressures in the power equipment sector. Operating cash flow generation was robust at CNY 1.51 billion, significantly exceeding net income and indicating strong cash conversion efficiency from its core business activities.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.68, providing a clear measure of shareholder returns from ongoing operations. Capital expenditures of CNY 320.7 million were substantially covered by operating cash flow, indicating disciplined investment in maintaining and expanding production capabilities. This balanced approach to capital allocation supports both current operations and future growth initiatives without excessive leverage.

Balance Sheet And Financial Health

Kehua Data maintains a conservative financial structure with cash and equivalents of CNY 998.1 million against total debt of CNY 2.60 billion. The company's liquidity position provides operational flexibility, while its debt level appears manageable relative to its market capitalization of CNY 36.07 billion. The balance sheet reflects a mature industrial company with established manufacturing assets and working capital requirements.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.10 per share. With 463.5 million shares outstanding, this represents a moderate payout ratio that balances returning capital to investors with retaining earnings for reinvestment. The company's positioning in growing segments like energy storage and data center infrastructure suggests potential for future expansion, though current profitability metrics indicate a focus on sustainable growth rather than aggressive expansion.

Valuation And Market Expectations

Market valuation at approximately CNY 36.07 billion implies investors recognize Kehua's established market position and growth potential in renewable energy and data center markets. The company's beta of 0.332 suggests lower volatility compared to the broader market, potentially reflecting its mature business model and stable customer base. Valuation multiples will be influenced by execution in high-growth segments like energy storage systems and EV charging infrastructure.

Strategic Advantages And Outlook

Kehua's primary strategic advantage lies in its integrated product portfolio addressing both traditional power management and emerging renewable energy needs. The company's long-standing industry presence since 1988 provides technical expertise and customer relationships that newer entrants cannot easily replicate. Future performance will depend on successful execution in capitalizing on data center expansion trends and the global transition to renewable energy sources, particularly in its core Asian markets.

Sources

Company financial reportsStock 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