investorscraft@gmail.com

Intrinsic ValueSMS Electric Co.,Ltd.Zhengzhou (002857.SZ)

Previous Close$23.64
Intrinsic Value
Upside potential
Previous Close
$23.64

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

SMS Electric Co., Ltd. Zhengzhou operates as a specialized manufacturer within China's electrical measurement and power distribution sector, focusing on the research, design, production, and sale of critical infrastructure components. Its core product portfolio includes electricity metering instruments, electricity transformers, and electricity load management acquisition terminals, which are essential for utility companies and industrial power consumers. The company also develops and supplies specialized testing and automation equipment, such as standard test devices and portable meter test systems, supporting the accuracy and reliability of power grids. This positions SMS Electric as an integral player in the technology hardware segment dedicated to energy management and smart grid development. Beyond its domestic market, the company has established an international footprint, exporting its products to diverse markets including Korea, Australia, Mongolia, Denmark, and several countries in South and Southeast Asia. This global reach demonstrates its competitive capabilities and acceptance of its product quality in international markets. Founded in 1996 and based in Zhengzhou, the company leverages its long-standing experience to serve a critical niche, positioning itself as a reliable supplier of essential equipment for modernizing and maintaining electrical infrastructure both within China and abroad.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 680.7 million, against which it achieved a net income of CNY 18.1 million. This resulted in a net profit margin of approximately 2.7%, indicating relatively thin profitability on its sales. Operational efficiency is partially reflected in its operating cash flow of CNY 103.1 million, which significantly exceeded net income, suggesting reasonable cash conversion from its core business activities. Capital expenditures were modest at CNY 5.8 million, implying a capital-light operational model.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.14, translating its bottom-line performance to a per-share basis. The substantial operating cash flow generation, which was over five times the reported net income, points to strong underlying cash-earning power that is not fully reflected in the accounting profit. The low level of capital expenditures relative to operating cash flow indicates high capital efficiency and an ability to fund operations without significant reinvestment needs.

Balance Sheet And Financial Health

SMS Electric maintains a robust balance sheet characterized by a strong liquidity position. Cash and cash equivalents amounted to CNY 285.7 million, providing a significant buffer. Total debt was relatively low at CNY 16.9 million, resulting in a very conservative debt-to-equity profile. This combination of high cash reserves and minimal leverage indicates a low-risk financial structure with ample capacity to withstand economic downturns or invest in future opportunities.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.015. Based on the diluted EPS, this represents a payout ratio of approximately 10.7%, indicating a conservative distribution policy that retains most earnings for reinvestment or balance sheet strength. The growth trajectory must be assessed in the context of its industry's dependence on utility infrastructure investment cycles.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.11 billion, the market valuation implies a significant premium relative to current earnings, reflecting investor expectations for future growth or potential in its niche market. The stock's beta of 0.55 suggests lower volatility compared to the broader market, which is typical for established industrial equipment suppliers with stable, albeit cyclical, demand patterns.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized focus, long operating history since 1996, and established international distribution network. Its outlook is tied to global trends in smart grid modernization, energy efficiency, and the expansion of electrical infrastructure in developing markets. The strong balance sheet provides strategic flexibility to navigate market cycles and potentially pursue selective growth initiatives without financial strain.

Sources

Company Filings (Shenzhen Stock Exchange)Publicly disclosed financial data

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