investorscraft@gmail.com

Intrinsic ValueDynavolt Renewable Energy Technology (Henan) Co., Ltd. (002684.SZ)

Previous Close$0.69
Intrinsic Value
Upside potential
Previous Close
$0.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dynavolt Renewable Energy Technology operates as a specialized manufacturer within the electrical equipment sector, focusing on the research, development, and production of lead-acid batteries and related components. The company's core revenue model is driven by the sale of a diverse portfolio of battery technologies, including gel nanotechnology, sealed AGM, and maintenance-free variants, which are marketed under established brands like MENSHY and DYNAVOLT. Its products serve multiple end-markets, such as motorcycle and vehicle starting, electric vehicles, backup power systems, and telecommunications, positioning it within the broader industrial supply chain for energy storage solutions. Operating from its base in Shantou, China, Dynavolt has cultivated a global distribution network spanning approximately 90 countries, indicating an export-oriented strategy that leverages China's manufacturing scale. The company's market position is defined by its technological specialization in lead-acid chemistry, competing in a mature but essential segment of the battery industry. This focus on reliable, cost-effective power storage solutions for transportation and industrial applications differentiates it from competitors focused solely on lithium-ion technologies. Its long-standing presence since 2001 provides a foundation of manufacturing experience and customer relationships, though it operates in a highly competitive landscape characterized by price sensitivity and evolving energy storage demands.

Revenue Profitability And Efficiency

For FY 2021, the company reported revenue of approximately CNY 947 million. A notably high net income of CNY 499 million resulted in an exceptional net profit margin, significantly exceeding typical industry benchmarks. Operating cash flow was positive at CNY 201 million, while capital expenditures of CNY -145 million suggest potential divestment or reduction in fixed asset investment during the period.

Earnings Power And Capital Efficiency

The company demonstrated substantial earnings power with diluted EPS of CNY 0.88. The significant disparity between net income and operating cash flow warrants further analysis of non-cash items or working capital movements. The relationship between capital expenditures and operating cash flow indicates a period of potential strategic realignment rather than aggressive expansion.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 57 million against total debt of CNY 2.31 billion, indicating a highly leveraged financial structure. This substantial debt load relative to cash reserves and equity requires careful assessment of debt servicing capability and covenants. The company's financial health appears constrained by this leverage.

Growth Trends And Dividend Policy

The company maintained a dividend distribution policy, paying CNY 0.074 per share for the fiscal year. Growth trends cannot be fully assessed without multi-year data, but the dividend payment signals a commitment to shareholder returns despite the apparent high leverage on the balance sheet.

Valuation And Market Expectations

With a reported market capitalization of zero, standard valuation metrics are unavailable, suggesting potential data limitations or a unique corporate event. The beta of 0.43 indicates lower volatility relative to the broader market, which may reflect the company's established industrial niche.

Strategic Advantages And Outlook

Dynavolt's strategic advantages include its long operating history, diversified battery product portfolio, and global distribution reach. The outlook is influenced by its ability to manage significant debt obligations while navigating competitive pressures in the lead-acid battery market and potential shifts towards alternative energy storage technologies. Its future performance will depend on operational efficiency and strategic debt management.

Sources

Company Annual ReportShenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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