investorscraft@gmail.com

Intrinsic ValueShanghai Liangxin Electrical Co.,LTD. (002706.SZ)

Previous Close$10.48
Intrinsic Value
Upside potential
Previous Close
$10.48

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

Shanghai Liangxin Electrical Co., Ltd. operates as a specialized manufacturer in China's competitive low-voltage electrical apparatus sector, focusing on research, development, and production. The company's core revenue model is driven by manufacturing and selling a diverse portfolio of electrical components, including automatic transfer switching equipment, industrial control products, and various circuit breakers. Its operations are deeply embedded in industrial and infrastructure development, serving critical applications across renewable energy, power distribution, and transportation systems. The firm has established a significant presence by supplying essential components for photovoltaic power generation, wind power, rail transportation, and data centers, positioning itself as an integral supplier to China's growing infrastructure and industrial modernization efforts. This strategic focus on high-growth application areas provides a stable demand base while allowing the company to benefit from national priorities in energy transition and technological advancement. Its market position is characterized by specialization in reliable, industrial-grade electrical components rather than consumer-facing products, creating barriers to entry through technical expertise and established customer relationships in business-to-business channels.

Revenue Profitability And Efficiency

For FY 2024, Shanghai Liangxin Electrical reported revenue of CNY 4.24 billion with net income of CNY 312 million, translating to a net margin of approximately 7.4%. The company demonstrated solid cash generation with operating cash flow of CNY 456 million, significantly exceeding net income. Capital expenditures of CNY 283 million indicate ongoing investment in production capacity and technological capabilities, supporting future growth initiatives in the competitive electrical equipment market.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 0.28, reflecting its earnings capacity relative to its shareholder base. Operating cash flow substantially exceeded net income by approximately 46%, indicating strong quality of earnings and effective working capital management. The significant cash generation relative to earnings suggests efficient operations and conservative accounting practices, providing financial flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Shanghai Liangxin maintains a conservative financial structure with cash and equivalents of CNY 575 million against minimal total debt of CNY 23 million, resulting in a net cash position. This strong liquidity profile provides substantial financial flexibility and risk mitigation capacity. The minimal leverage indicates a low-risk balance sheet that can withstand industry cyclicality while supporting strategic initiatives without significant financial constraints.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.22, representing a substantial payout ratio of approximately 79% of diluted EPS. This aggressive distribution policy suggests management's confidence in sustainable cash generation and a shareholder-friendly capital allocation approach. The dividend yield, combined with the company's exposure to infrastructure and renewable energy trends, positions it as an income-oriented investment within the industrial sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.65 billion, the company trades at a P/E ratio of around 40.5 times FY 2024 earnings, reflecting market expectations for future growth in China's electrical equipment sector. The beta of 0.782 indicates lower volatility than the broader market, suggesting investors perceive the business as relatively defensive despite its exposure to industrial and infrastructure cycles.

Strategic Advantages And Outlook

Shanghai Liangxin's strategic positioning in renewable energy infrastructure and industrial applications provides exposure to key growth drivers in China's economy. The company's focus on specialized electrical components for photovoltaic, wind power, and transportation sectors aligns with national development priorities. Its strong balance sheet and cash generation capabilities provide a solid foundation for navigating market cycles while pursuing selective growth opportunities in the evolving energy and infrastructure landscape.

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