investorscraft@gmail.com

Intrinsic ValueIntegrated Electronic Systems Lab Co., Ltd. (002339.SZ)

Previous Close$10.90
Intrinsic Value
Upside potential
Previous Close
$10.90

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

Integrated Electronic Systems Lab Co., Ltd. operates as a specialized provider of automation and information solutions within China's industrial technology sector. The company's core revenue model is built on the development, manufacturing, and implementation of smart metering infrastructure and associated data management systems. Its diverse product portfolio includes smart meters for electricity, water, gas, and heat, alongside critical components like data concentrator units and electric vehicle chargers. This positions the firm as an integral enabler of utility modernization and smart city initiatives. The company serves the evolving needs of China's power grid and public utility sectors by offering comprehensive solutions that bridge hardware and software, from head-end systems to end-user devices. Its long-standing presence since 1984 provides a foundation of institutional knowledge and customer relationships within a highly specialized niche. The business is strategically aligned with national infrastructure upgrades and energy efficiency goals, catering to a regulated but essential market. Its focus on integrated systems, including information security and geospatial solutions, differentiates it from pure hardware manufacturers, creating a more resilient service-oriented positioning.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.60 billion, achieving a net income of CNY 31.60 million. This translates to a relatively narrow net profit margin of approximately 1.2%, indicating significant cost pressures or competitive dynamics within its operating environment. The company generated CNY 108.95 million in operating cash flow, which comfortably covered capital expenditures of CNY 19.61 million, suggesting core operations are self-sustaining for reinvestment needs.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.063, reflecting its current earnings power on a per-share basis. The positive operating cash flow, which was more than five times the level of capital expenditures, points to reasonable capital efficiency in its core business activities. The ability to generate cash from operations significantly in excess of maintenance capital spending provides flexibility for potential growth investments or shareholder returns.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 881.20 million against total debt of CNY 529.48 million. This indicates a conservative financial structure with a net cash position, providing a strong buffer against market volatility. The company's low beta of 0.236 further suggests a historically stable financial profile with lower sensitivity to broad market movements.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.02. This payout represents a significant portion of its earnings, signaling a commitment to returning capital to shareholders. The long-term growth trajectory is likely tied to the continued rollout of smart grid technology and utility infrastructure modernization programs across China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.08 billion, the market values the company at a premium to its annual revenue. The current valuation implies market expectations for stability and potential participation in government-driven infrastructure spending, rather than aggressive high growth, which is consistent with its established market position and beta.

Strategic Advantages And Outlook

The company's strategic advantages include its long-term industry presence, specialized product portfolio aligned with national smart utility goals, and a balance sheet that supports operational stability. The outlook is intrinsically linked to the pace of investment in China's energy and utility digitalization. Its focus on integrated solutions provides a competitive moat against simpler product suppliers, positioning it to benefit from the ongoing technological upgrade cycle in essential infrastructure.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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