investorscraft@gmail.com

Intrinsic ValueHenan Senyuan Electric Co., Ltd. (002358.SZ)

Previous Close$6.85
Intrinsic Value
Upside potential
Previous Close
$6.85

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

Henan Senyuan Electric operates as a specialized manufacturer within China's electrical equipment sector, focusing on comprehensive power generation, transmission, and distribution solutions. The company's core revenue model derives from the research, development, and sale of a diverse portfolio spanning high, medium, and low-voltage equipment. Its product lines include smart grid equipment, high-voltage switchgear, EV charging infrastructure, prefabricated substations, and specialized components for various industrial applications. Serving critical infrastructure segments such as power grids, new energy projects, rail transportation, and heavy industries, Senyuan positions itself as an integrated supplier for China's ongoing modernization of its electrical infrastructure. The company's market position is anchored in its vertical integration capabilities, producing everything from basic copper components to complex intelligent control systems, which allows it to serve both utility-scale projects and specialized industrial clients. This diversified approach across the electrical value chain provides some insulation against cyclical demand in any single end-market, while its established presence since 1992 lends credibility in a competitive domestic landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 2.77 billion, achieving a net income of CNY 88.7 million. This translates to a net profit margin of roughly 3.2%, indicating relatively thin margins characteristic of the competitive electrical equipment manufacturing industry. Operating cash flow was positive at CNY 133.3 million, comfortably covering capital expenditures of CNY 17.2 million, suggesting the core operations are funding necessary reinvestment without straining liquidity.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.10 for the period. The generation of positive operating cash flow significantly exceeding net income points to reasonable quality of earnings. The modest capital expenditure requirement relative to operating cash flow indicates a capital-light model for its current scale, allowing internal cash generation to support operations and potentially fund selective growth initiatives.

Balance Sheet And Financial Health

Senyuan Electric's financial position shows a cash balance of CNY 95.3 million against total debt of approximately CNY 2.04 billion. This high debt level relative to cash reserves suggests significant leverage, which is a key factor for assessing financial risk. The balance sheet structure indicates reliance on debt financing for its operations and potentially for supporting its working capital needs within the capital-intensive equipment manufacturing sector.

Growth Trends And Dividend Policy

The company maintained a dividend distribution policy, paying CNY 0.02 per share. The dividend payout represents a portion of its earnings, signaling a commitment to shareholder returns. Future growth is likely tied to China's investments in grid infrastructure, renewable energy integration, and industrial electrification, although specific historical growth trends are not fully discernible from the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.73 billion, the market values the company at a price-to-earnings multiple derived from the current data. The beta of 0.768 suggests the stock has historically been less volatile than the broader market, which may reflect its positioning in the essential but competitive industrial equipment sector.

Strategic Advantages And Outlook

Senyuan's strategic advantages include its long-standing operational history, diverse product portfolio catering to multiple segments of the power industry, and integration capabilities. The outlook is leveraged to China's policy-driven investments in smart grid technology, electric vehicle charging networks, and renewable energy infrastructure. Key challenges involve managing high financial leverage and navigating competitive pressures within the domestic electrical equipment market.

Sources

Company Financials

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