investorscraft@gmail.com

Intrinsic ValueNingbo Sunlight Electrical Appliance Co.,Ltd (002473.SZ)

Previous Close$0.79
Intrinsic Value
Upside potential
Previous Close
$0.79

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ningbo Sunlight Electrical Appliance Co., Ltd. operates within the consumer cyclical sector, specifically focusing on the manufacturing and distribution of small household electrical appliances. The company's core revenue model centers on the development, production, and sale of thermostats and electric kettles, serving both domestic and potentially international markets. Founded in 2004 and based in Ningbo, China, a major manufacturing hub, the company leverages its industrial location for supply chain efficiency. Its market position is defined by specialization in specific appliance categories rather than broad consumer electronics, suggesting a focused operational strategy. This niche approach within the furnishings, fixtures, and appliances industry allows it to cultivate expertise in its product lines. The company's sustained presence since its founding indicates an established operational footprint in a competitive market segment dominated by cost and manufacturing capability.

Revenue Profitability And Efficiency

For FY 2021, the company reported revenue of approximately CNY 111.6 million. It demonstrated high profitability with net income of CNY 36.9 million, resulting in a robust net margin of around 33%. However, operational efficiency appears challenged, as evidenced by a significant negative operating cash flow of approximately CNY -65.3 million, which contrasts sharply with the reported net income and warrants further investigation into working capital movements.

Earnings Power And Capital Efficiency

The company exhibited strong earnings power with diluted earnings per share of CNY 0.23. Capital expenditures were modest at approximately CNY -3.0 million, suggesting a capital-light model or limited investment in growth assets during the period. The disparity between net income and negative operating cash flow indicates potential issues with cash conversion from earnings, a critical metric for assessing sustainable capital efficiency.

Balance Sheet And Financial Health

The balance sheet appears conservatively financed with zero total debt reported, indicating a low-risk financial structure. Cash and cash equivalents stood at a substantial CNY 58.1 million, providing a significant liquidity buffer. This debt-free position, combined with a strong cash balance, points to a very healthy financial standing, though the negative operating cash flow raises questions about the sustainability of this liquidity.

Growth Trends And Dividend Policy

The company displayed a notable commitment to shareholder returns, distributing a dividend per share of CNY 0.48, which exceeds the diluted EPS of CNY 0.23. This suggests the dividend may have been paid from retained earnings rather than current-year profits. The relationship between EPS and dividend highlights a potentially aggressive distribution policy that merits monitoring for sustainability against the backdrop of negative operating cash flow.

Valuation And Market Expectations

The provided market capitalization is listed as zero, which is inconsistent with a publicly traded entity and indicates a data anomaly. The beta of approximately 0.22 suggests the stock has historically exhibited low volatility compared to the broader market. The absence of a valid market cap prevents a standard valuation analysis using metrics like P/E or P/B ratios.

Strategic Advantages And Outlook

The company's strategic advantages include a debt-free balance sheet and a specialized focus on specific appliance categories. The significant cash reserve provides flexibility for potential investments or weathering downturns. The primary challenge is the substantial negative operating cash flow, which must be addressed to ensure long-term viability. The outlook depends on the company's ability to resolve this cash flow discrepancy while maintaining its profitability and niche market position.

Sources

Company Filings (e.g., Annual Report)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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