investorscraft@gmail.com

Intrinsic ValueDalian Insulator Group Co., Ltd (002606.SZ)

Previous Close$10.73
Intrinsic Value
Upside potential
Previous Close
$10.73

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

Dalian Insulator Group operates as a specialized manufacturer within China's critical electrical infrastructure sector, focusing on the research, development, production, and sale of high-voltage insulation products. The company's core offerings include ultra-high voltage (UHV) porcelain and composite insulators, insulator sleeves, and station post fittings, which are essential components for power transmission and distribution networks. These products ensure the reliability and safety of electrical grids by preventing current leakage and withstanding extreme environmental conditions. With a foundation dating back to 1915, the company has established deep technical expertise and manufacturing capabilities that cater to both domestic and international energy infrastructure demands. Dalian Insulator's market position is strengthened by its comprehensive product portfolio that serves the entire value chain from generation to consumption. The company exports its specialized insulators to approximately 40 countries, demonstrating global recognition of its product quality and technical capabilities. This international footprint provides diversification benefits while supporting China's Belt and Road Initiative through infrastructure exports. As a key supplier to state-grid projects, the company maintains strategic relationships with major power utilities, positioning it to benefit from continued investment in grid modernization and renewable energy integration across developing markets.

Revenue Profitability And Efficiency

For the fiscal year, Dalian Insulator generated revenue of approximately CNY 1.50 billion with net income of CNY 211.1 million, translating to a net margin of 14.1%. The company reported negative operating cash flow of CNY 83.3 million, which alongside capital expenditures of CNY 76.4 million, indicates potential working capital pressures or timing differences in collections. The diluted earnings per share stood at CNY 0.48, reflecting the company's ability to convert top-line performance into shareholder returns despite cash flow challenges during the period.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with net income exceeding CNY 211 million, supported by its specialized product portfolio and market position. The negative operating cash flow relative to positive net income suggests significant investments in working capital or collection cycles that may impact short-term liquidity. Capital expenditures remained substantial at CNY 76.4 million, indicating ongoing investment in production capacity and technological capabilities to maintain competitive positioning in the high-voltage insulation market.

Balance Sheet And Financial Health

Dalian Insulator maintains a conservative financial structure with cash and equivalents of CNY 427.2 million against total debt of CNY 438.9 million, indicating a nearly balanced liquidity position. The company's debt level appears manageable relative to its equity base and operating profile. With a market capitalization of approximately CNY 3.88 billion, the balance sheet reflects a established industrial company with moderate leverage and sufficient liquidity to support ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.074, providing income to investors alongside potential capital appreciation. With the global push toward grid modernization and renewable energy integration, Dalian Insulator is positioned to benefit from long-term infrastructure investment trends. The company's established export network spanning 40 countries provides growth diversification beyond domestic Chinese market dynamics.

Valuation And Market Expectations

Trading with a market capitalization of approximately CNY 3.88 billion, the company's valuation reflects its niche positioning in the electrical equipment sector. The beta of 0.664 indicates lower volatility compared to the broader market, suggesting investor perception of stable demand characteristics for essential grid components. The current valuation incorporates expectations for continued infrastructure investment in power transmission networks, particularly in emerging markets where grid expansion remains a priority.

Strategic Advantages And Outlook

Dalian Insulator's century-long heritage provides established manufacturing expertise and customer relationships in the specialized insulator market. The company's focus on UHV products aligns with global trends toward higher voltage transmission efficiency and renewable energy integration. Strategic advantages include technical capabilities developed over decades and an export-oriented business model that diversifies revenue sources. The outlook remains tied to infrastructure investment cycles in power transmission, particularly in developing economies undergoing grid modernization.

Sources

Company Financial ReportsStock 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