investorscraft@gmail.com

Intrinsic ValueShenzhen Kedali Industry Co., Ltd. (002850.SZ)

Previous Close$154.50
Intrinsic Value
Upside potential
Previous Close
$154.50

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

Shenzhen Kedali Industry Co., Ltd. operates as a specialized manufacturer of precision components, primarily serving the rapidly expanding lithium battery and automotive sectors. The company's core revenue model is built on the design, production, and sale of high-precision structural parts essential for lithium-ion batteries used in new energy vehicles (NEVs), consumer electronics, power tools, and energy storage systems. This positions Kedali at a critical junction in the global supply chain for electrification and clean energy technologies. Its product portfolio includes battery casings, busbars, and other intricate metal components that require advanced manufacturing capabilities, alongside providing value-added assembly services for automotive parts. Kedali has established itself as a key supplier to major players in the battery and automotive industries, leveraging its long-standing operational history since 1996 to build deep customer relationships. The company's market position is strengthened by China's dominant role in the global battery production ecosystem, allowing it to benefit from economies of scale and proximity to leading battery manufacturers. Its focus on precision engineering for safety-critical applications creates significant barriers to entry and fosters long-term supplier partnerships, providing a stable foundation for growth amidst the global transition to electric mobility and renewable energy storage solutions.

Revenue Profitability And Efficiency

For the fiscal year, Kedali reported robust revenue of CNY 12.03 billion, demonstrating strong demand for its precision components. The company achieved a net income of CNY 1.47 billion, reflecting healthy operational execution. Operating cash flow was notably strong at CNY 2.15 billion, significantly exceeding net income and indicating high-quality earnings conversion. Capital expenditures of CNY 1.24 billion suggest ongoing investment in production capacity to support future growth initiatives in the high-growth new energy sector.

Earnings Power And Capital Efficiency

Kedali exhibits substantial earnings power with a diluted EPS of CNY 5.44, underscoring its profitability on a per-share basis. The company generated substantial operating cash flow that comfortably covered its significant capital investment program. This indicates efficient capital deployment toward expanding production capabilities. The balance between strong earnings generation and strategic reinvestment points to a disciplined approach to capital allocation aimed at capturing market opportunities in the evolving energy storage and electric vehicle landscapes.

Balance Sheet And Financial Health

The company maintains a solid financial position with cash and equivalents of CNY 2.10 billion against total debt of CNY 1.49 billion, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience. The comfortable liquidity cushion supports ongoing operations and strategic investments without excessive reliance on external financing, positioning the company well to navigate industry cycles and capitalize on growth opportunities in the capital-intensive new energy sector.

Growth Trends And Dividend Policy

Kedali's financial performance reflects its participation in the high-growth new energy vehicle and energy storage markets. The company has implemented a shareholder-friendly dividend policy, distributing CNY 2 per share. This dividend payout represents a meaningful return of capital to shareholders while retaining sufficient earnings to fund expansion projects. The strategic focus on premium precision components for evolving battery technologies suggests continued growth potential aligned with global electrification trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 44.08 billion, the market appears to value Kedali's strategic positioning within the lithium battery supply chain. A beta of 0.678 indicates lower volatility compared to the broader market, potentially reflecting investor perception of the company's established customer relationships and predictable demand drivers. The valuation incorporates expectations for sustained growth driven by the global transition to electric vehicles and renewable energy infrastructure.

Strategic Advantages And Outlook

Kedali's primary strategic advantages include its long-term industry presence, technical expertise in precision manufacturing, and entrenched position within China's battery ecosystem. The outlook remains positive given structural tailwinds from electric vehicle adoption and energy storage deployment. Key challenges include managing rapid capacity expansion and maintaining technological leadership as battery designs evolve. The company's focus on high-precision components for safety-critical applications creates durable competitive moats that support its long-term growth trajectory.

Sources

Company Financial ReportsShenzhen 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