investorscraft@gmail.com

Intrinsic ValueDianguang Explosion-proof Technology Co., Ltd. (002730.SZ)

Previous Close$15.59
Intrinsic Value
Upside potential
Previous Close
$15.59

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

Dianguang Explosion-proof Technology Co., Ltd. operates as a specialized manufacturer within China's industrial safety sector, focusing exclusively on explosion protection electrical appliances. The company's core revenue model derives from the research, development, production, and sale of electrical equipment engineered to prevent ignition in hazardous environments where flammable gases, vapors, or dusts may be present. This includes a product portfolio likely encompassing explosion-proof switches, lighting, control boxes, and junction boxes, which are critical for operational safety in industries such as petrochemicals, mining, and pharmaceuticals. As a subsidiary of Dianguang Technology Co., Ltd., the firm leverages deep technical expertise and a long-standing presence since its 1998 founding to serve a domestic market with stringent safety regulations. Its market position is that of a niche industrial supplier, where success depends on rigorous certification standards, reliability, and established relationships with industrial clients in high-risk sectors. The company's focus on a specific safety-critical niche provides some insulation from broader economic cycles, though it remains subject to capital expenditure trends within its core industrial customer base.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.19 billion, achieving a net income of CNY 94.4 million. This translates to a net profit margin of approximately 7.9%, indicating moderate profitability after accounting for all expenses. Operating cash flow was a healthy CNY 190.9 million, which comfortably covered capital expenditures. The significant level of capital expenditures, at CNY 453.5 million, suggests the company is actively investing in expanding or upgrading its production capacity, which is a substantial outlay relative to its profit and cash flow generation.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.26, reflecting its earnings power on a per-share basis. The relationship between the substantial capital expenditures and the current level of earnings suggests the company is in an investment phase, with the returns on this new capital likely to materialize in future periods. The efficiency of these investments will be a key determinant of future earnings growth and return on invested capital metrics.

Balance Sheet And Financial Health

Dianguang Explosion-proof maintains a conservative financial structure, with cash and equivalents of CNY 365.6 million against total debt of CNY 411.2 million. This results in a net debt position of approximately CNY 45.6 million, which is minimal relative to its market capitalization. The low level of net debt indicates a strong balance sheet with limited financial risk, providing flexibility to navigate economic cycles and fund its ongoing capital investment program.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.13. This represents a payout ratio of 50% based on diluted EPS, indicating a balanced approach between rewarding investors and retaining earnings for reinvestment. The aggressive capital expenditure program signals a focus on growth, although the specific revenue and profit growth trends from prior years are not provided in the current dataset to contextualize this investment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.02 billion, the stock trades at a price-to-earnings (P/E) ratio of roughly 63.8 based on the latest fiscal year's earnings. This elevated multiple suggests the market is pricing in significant future earnings growth, anticipating that the current high level of capital expenditure will translate into substantially higher profitability. The beta of 0.81 indicates the stock has historically been less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on explosion-proof technology, a field with high barriers to entry due to technical and certification requirements. Its long operating history and subsidiary status provide stability and potential synergies. The outlook is tied to industrial safety spending in China, particularly in energy and chemical sectors. The key challenge will be converting its significant capital investments into sustainable revenue and profit growth to justify its current valuation.

Sources

Company Financials

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