investorscraft@gmail.com

Intrinsic ValueGold cup Electric Apparatus Co.,Ltd. (002533.SZ)

Previous Close$13.22
Intrinsic Value
Upside potential
Previous Close
$13.22

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

Gold Cup Electric Apparatus operates as a specialized manufacturer of wires and cables, serving diverse industrial and infrastructure sectors across China and international markets. The company's core revenue model centers on the research, development, and production of an extensive portfolio of cable products, including electrical equipment wires, power cables, and specialized solutions for demanding applications. Its product range spans from basic electrical wires to sophisticated offerings like XLPE insulated power cables, fireproof cables, and cables for rail transit and renewable energy projects, demonstrating technical capability across multiple voltage grades and environmental specifications. Operating within the competitive electrical equipment sector, Gold Cup has established a regional stronghold in Central, Southern, and Western China while pursuing export opportunities in markets across Europe, Southeast Asia, and Africa. The company's market positioning leverages its manufacturing scale and product diversification to serve critical infrastructure segments including power transmission, construction, mining, and transportation, requiring reliable and often customized cable solutions. This strategic focus on both broad industrial applications and specialized niche markets provides revenue stability while allowing for margin enhancement through value-added products designed for specific performance requirements under challenging operating conditions.

Revenue Profitability And Efficiency

The company generated CNY 17.67 billion in revenue for the period, achieving net income of CNY 568.7 million, representing a net margin of approximately 3.2%. Operating cash flow stood at CNY 352 million, while capital expenditures of CNY 208.5 million indicate ongoing investment in production capacity. The business demonstrates moderate profitability within the competitive wire and cable manufacturing sector, with efficiency metrics reflecting the capital-intensive nature of its operations and the working capital requirements typical for industrial suppliers serving large infrastructure projects.

Earnings Power And Capital Efficiency

Gold Cup reported diluted earnings per share of CNY 0.78, translating the company's net income into a measurable return for equity holders. The relationship between operating cash flow and capital expenditures suggests a disciplined approach to investment, with operating cash flow sufficiently covering capex requirements. The company's earnings power appears stable, supported by its diversified product portfolio and regional market presence, though subject to fluctuations in raw material costs and infrastructure spending cycles that characterize the cable industry.

Balance Sheet And Financial Health

The company maintains a solid financial position with cash and equivalents of CNY 2.18 billion against total debt of CNY 1.13 billion, indicating a conservative leverage profile. This substantial cash reserve provides operational flexibility and a buffer against industry cyclicality. The balance sheet structure suggests prudent financial management, with ample liquidity to fund working capital needs and strategic initiatives without excessive reliance on external financing in a capital-intensive manufacturing sector.

Growth Trends And Dividend Policy

Gold Cup demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.6 per share, representing a payout ratio of approximately 77% based on reported EPS. This substantial dividend commitment indicates management's confidence in sustainable cash generation despite the capital requirements of the business. The company's growth trajectory is tied to infrastructure development in its core Chinese markets and export expansion, with the product portfolio evolution toward specialized cables suggesting a strategy of moving up the value chain.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.86 billion, the company trades at a price-to-earnings ratio of around 13.8 times based on current earnings. The notably low beta of 0.086 suggests the stock exhibits minimal correlation with broader market movements, potentially reflecting its status as a defensive industrial holding. This valuation multiple incorporates market expectations for steady, if unspectacular, growth in the wire and cable sector, balanced against the company's consistent dividend payments.

Strategic Advantages And Outlook

The company's strategic advantages include its established regional presence in key Chinese growth markets, diversified product portfolio serving multiple industrial segments, and technical capabilities in specialized cable applications. The outlook remains tied to infrastructure investment trends in China and target export markets, with potential growth drivers including urbanization, energy transition projects requiring specialized cables, and transportation infrastructure development. Management's challenge will be to maintain margin stability amid raw material cost volatility while selectively pursuing higher-value product segments.

Sources

Company filingsMarket data

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