investorscraft@gmail.com

Intrinsic ValueJiangsu Tongda Power Technology Co.,Ltd. (002576.SZ)

Previous Close$17.80
Intrinsic Value
Upside potential
Previous Close
$17.80

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

Jiangsu Tongda Power Technology operates as a specialized manufacturer of critical components for motors and generators, serving primarily the Chinese industrial sector. The company's core product portfolio includes stators, rotors, and precision laminations essential for various motor applications, positioning it within the industrial machinery supply chain. Its operations cater to wind power generation equipment, high-voltage and low-voltage motors, and specialized industrial machinery, reflecting a focused approach to the electromechanical components market. The company maintains its manufacturing base in Tongzhou, China, leveraging regional industrial infrastructure to serve domestic demand while developing specialized tooling capabilities. This includes the production of precision dies, automated line components, and custom molds, indicating vertical integration in its manufacturing processes. Tongda Power's market position appears concentrated in serving original equipment manufacturers and industrial clients requiring reliable, precision-engineered motor components. The company's specialization in laminations and core components suggests technical expertise in electromagnetic efficiency, a critical factor for motor performance across energy generation and industrial automation sectors. Its business model relies on manufacturing efficiency and technical capability to meet specifications for diverse motor applications, from renewable energy to general industrial use.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.68 billion for the fiscal year, with net income of CNY 66.5 million, indicating a net margin of roughly 4.0%. Operating cash flow generation was positive at CNY 103 million, demonstrating the company's ability to convert earnings into cash. Capital expenditures of CNY 90.5 million suggest ongoing investment in maintaining and potentially expanding production capabilities, with cash flow from operations sufficiently covering these investments.

Earnings Power And Capital Efficiency

Tongda Power generated diluted earnings per share of CNY 0.40, reflecting the profitability of its core manufacturing operations. The positive operating cash flow of CNY 103 million, which exceeds net income, indicates quality earnings and efficient working capital management. The company's capital allocation appears balanced between maintaining operational capacity and returning value to shareholders through its dividend distribution.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 477 million against total debt of CNY 114 million, resulting in a conservative debt-to-equity profile. This substantial cash reserve provides financial flexibility and resilience against industry cyclicality. The moderate debt level suggests a prudent financial strategy focused on maintaining operational stability rather than aggressive leverage.

Growth Trends And Dividend Policy

Tongda Power demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.08, representing a 20% payout ratio based on current EPS. This balanced approach retains sufficient earnings for reinvestment while providing income to investors. The company's growth trajectory appears focused on sustainable expansion within its specialized component manufacturing niche, supported by its solid cash position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.06 billion, the company trades at a price-to-earnings ratio of around 11.5 times based on current earnings. The beta of 0.846 suggests lower volatility compared to the broader market, potentially reflecting the company's established position in industrial supply chains. Valuation metrics indicate market expectations for stable, rather than explosive, growth in its specialized manufacturing segment.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized technical expertise in motor components and vertical integration in precision tooling. Its strong balance sheet provides capacity to navigate industry cycles and potentially pursue selective expansion opportunities. The outlook remains tied to domestic industrial demand, particularly in renewable energy and industrial automation sectors where its component expertise is applicable.

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