investorscraft@gmail.com

Intrinsic ValueShanghai STEP Electric Corporation (002527.SZ)

Previous Close$16.08
Intrinsic Value
Upside potential
Previous Close
$16.08

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

Shanghai STEP Electric Corporation operates as a specialized manufacturer of electric drives and motion control systems within China's industrial machinery sector. The company generates revenue through the design, production, and sale of a comprehensive portfolio including industrial robots, servo drives, and variable frequency drives across multiple voltage ranges. Its product applications span diverse industrial verticals such as elevator systems, port machinery, hoisting equipment, rubber and plastic manufacturing, mining operations, metallurgy, and power generation infrastructure. This broad industrial footprint demonstrates STEP Electric's strategic positioning as an integrated motion control solutions provider rather than a commodity component supplier. The company maintains a distinct market position by serving both traditional industrial automation and emerging sectors like new energy vehicle motor controllers and IoT-enabled control systems. This dual focus allows it to leverage established manufacturing capabilities while pursuing growth in adjacent technological domains. Its longevity since 1995 provides institutional knowledge in China's industrial evolution, though it operates in a highly competitive landscape against both domestic and international automation rivals. The company's extensive product catalog targeting multiple industrial applications suggests a strategy of diversification across business cycles rather than concentration in single industries.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.36 billion for the period but experienced significant profitability challenges with a net loss of CNY 288 million. This negative earnings performance translated to a diluted EPS of -CNY 0.44, indicating substantial margin pressure relative to its revenue scale. Operating cash flow remained positive at CNY 111 million, though capital expenditures were modest at CNY 17 million, suggesting constrained investment activity during this period of financial difficulty.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The positive operating cash flow generation of CNY 111 million provides some offset to the accounting loss, indicating potentially better underlying cash dynamics than the bottom-line results suggest. The minimal capital expenditure level relative to the operating cash flow implies a conservative investment approach, possibly reflecting strategic caution during this challenging operational phase.

Balance Sheet And Financial Health

The balance sheet shows CNY 616 million in cash and equivalents against total debt of CNY 621 million, indicating a nearly balanced debt-to-cash position. This liquidity profile provides some buffer, though the limited net cash position constrains financial flexibility. The company's market capitalization of approximately CNY 13.5 billion suggests investor valuation incorporates expectations beyond current financial metrics.

Growth Trends And Dividend Policy

The current financial results reflect a contraction phase with negative earnings momentum. The company maintained a zero dividend policy, consistent with its loss position and likely prioritizing capital preservation. The absence of shareholder distributions aligns with the need to conserve resources during this period of operational challenges and market headwinds affecting profitability.

Valuation And Market Expectations

With a market capitalization of CNY 13.5 billion, investors appear to be valuing the company at approximately 4x revenue despite current profitability challenges. The beta of 0.455 suggests lower volatility than the broader market, potentially indicating perceived stability in its business model. This valuation multiple implies market expectations for future recovery and growth beyond present financial difficulties.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified industrial application base and long-established presence in China's automation market. The outlook remains challenging given current profitability pressures, though its exposure to growth sectors like new energy vehicles and IoT could provide recovery pathways. Success will depend on executing operational improvements while navigating competitive pressures in China's industrial technology landscape.

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