investorscraft@gmail.com

Intrinsic ValueZhongyeda Electric Co., Ltd. (002441.SZ)

Previous Close$9.77
Intrinsic Value
Upside potential
Previous Close
$9.77

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

Zhongyeda Electric operates as a specialized industrial electrical products distributor and manufacturer in China, serving diverse industrial sectors with a comprehensive portfolio of power equipment and solutions. The company's core revenue model combines distribution services with proprietary manufacturing capabilities, generating income through the sale of high and low voltage equipment, ship electrical systems, and emerging technologies like electric vehicle charging infrastructure. Operating within China's industrial machinery sector, Zhongyeda occupies a niche position by integrating distribution networks with manufacturing expertise, allowing it to serve both standard equipment needs and customized system integration requirements. The company's market positioning leverages its dual capabilities to address the complete value chain from component supply to complex electrical system solutions, catering to industrial clients across manufacturing, marine, and energy sectors. This integrated approach differentiates Zhongyeda from pure distributors or manufacturers, providing competitive advantages in serving clients requiring comprehensive electrical infrastructure support.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 11.07 billion for the period, demonstrating significant scale in its industrial electrical operations. However, net income of CNY 169.3 million indicates relatively thin margins, with diluted EPS of CNY 0.31 reflecting the capital-intensive nature of the business. Operating cash flow of CNY 707 million substantially exceeded net income, suggesting healthy cash conversion efficiency despite margin pressures inherent in the industrial distribution and manufacturing sectors.

Earnings Power And Capital Efficiency

Zhongyeda demonstrates moderate earnings power with its current profitability levels, though the substantial gap between revenue and net income suggests competitive market conditions. The company generated positive operating cash flow that significantly surpassed capital expenditures of CNY 88.6 million, indicating adequate internal funding capacity for ongoing operations. The capital expenditure level appears conservative relative to the company's revenue base, potentially reflecting a mature business model requiring limited incremental investment.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 1.60 billion, providing substantial financial flexibility. Total debt of CNY 25.5 million is minimal relative to the cash balance, indicating a conservatively leveraged balance sheet. This low-debt structure, combined with significant cash reserves, positions the company with considerable financial stability and capacity to withstand industry cyclicality or pursue strategic opportunities.

Growth Trends And Dividend Policy

The dividend per share of CNY 0.30 represents a substantial payout relative to earnings, indicating a shareholder-friendly distribution policy. The company's growth trajectory appears stable given its established market position, though the modest net income relative to revenue suggests potential focus on market share maintenance rather than aggressive expansion. The dividend commitment signals management's confidence in sustainable cash generation from core operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.21 billion, the company trades at a moderate valuation multiple relative to its revenue base. The beta of 0.463 suggests lower volatility compared to the broader market, reflecting the defensive characteristics of its industrial electrical business. Market expectations appear calibrated to steady performance rather than rapid growth, consistent with the company's established market position and dividend-focused returns.

Strategic Advantages And Outlook

Zhongyeda's strategic advantages stem from its integrated distribution-manufacturing model and comprehensive product portfolio serving China's industrial sector. The company's strong balance sheet provides resilience amid economic cycles, while its exposure to emerging areas like EV charging equipment offers growth optionality. The outlook remains stable, supported by essential nature of industrial electrical products, though competitive pressures may continue to challenge margin expansion in the medium term.

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