investorscraft@gmail.com

Intrinsic ValueMoso Power Supply Technology Co.,Ltd (002660.SZ)

Previous Close$9.47
Intrinsic Value
Upside potential
Previous Close
$9.47

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

Moso Power Supply Technology Co., Ltd. operates as a specialized provider of power supply solutions within China's competitive technology hardware sector. The company generates revenue through the design, manufacture, and sale of a diverse portfolio of power supply products, which are segmented into consumer electronics power supplies and LED intelligent driving power supplies. Its consumer electronics division caters to a broad array of applications, including set-top boxes, network communications, security systems, medical beauty devices, drones, and power tools. The LED division focuses on smart pole systems, outdoor and industrial lighting, and urban rail transit, offering integrated power solutions. Moso has also expanded into the renewable energy space with a line of photovoltaic inverters, including three-phase and single-phase household models. The firm's market position is that of a niche player serving both domestic and international markets, with exports reaching Australia, Europe, and South America, particularly Brazil. This diversification across multiple high-growth application areas, from 5G communications to low-speed electric vehicles, provides a buffer against cyclical downturns in any single end-market. The company's headquarters in Shenzhen, a major electronics manufacturing hub, offers strategic advantages in supply chain logistics and talent acquisition.

Revenue Profitability And Efficiency

For the fiscal year, Moso Power reported revenue of approximately CNY 1.30 billion. The company achieved a net income of CNY 67.5 million, indicating a net profit margin of roughly 5.2%. Operating cash flow was positive at CNY 42.2 million, though it was significantly lower than net income, suggesting potential working capital absorption or timing differences in cash collection. Capital expenditures of CNY 23.5 million indicate a moderate level of ongoing investment in its operational capacity.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.19 for the period. The disparity between net income and operating cash flow warrants attention regarding the quality of earnings and the efficiency of cash conversion. The level of capital expenditures relative to operating cash flow suggests the company is funding its investments primarily from internally generated funds, which is a positive indicator of self-sustainability.

Balance Sheet And Financial Health

Moso Power maintains a robust liquidity position with cash and cash equivalents of CNY 399.6 million. Total debt is reported at a relatively low CNY 60.2 million, resulting in a strong net cash position. This conservative capital structure, with minimal leverage, provides significant financial flexibility and a considerable margin of safety to navigate industry volatility or pursue strategic initiatives without relying heavily on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend per share of CNY 0.10. This payout represents a dividend yield that must be contextualized with the current share price. The company's growth trajectory is tied to the expansion of its end-markets, such as 5G infrastructure, IoT devices, and renewable energy, which present long-term secular tailwinds for its power supply and inverter product lines.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.69 billion, the market assigns a valuation that reflects expectations for Moso's niche positioning within the power supply industry. The company's beta of 0.47 suggests lower volatility compared to the broader market, which may appeal to investors seeking exposure to the technology hardware sector with a potentially lower risk profile. The valuation multiples will be influenced by its profitability margins and growth prospects in its targeted application areas.

Strategic Advantages And Outlook

Moso's strategic advantages lie in its product diversification across consumer electronics, LED lighting, and photovoltaics, reducing reliance on any single market. Its established export channels provide a pathway for international growth. The primary challenges include intense competition and margin pressures inherent in the hardware manufacturing sector. The outlook is cautiously optimistic, contingent on the company's ability to innovate, maintain cost competitiveness, and capitalize on the global transition towards energy-efficient and connected devices.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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