investorscraft@gmail.com

Intrinsic ValueChang Lan Electric Technology Co.,Ltd. (002879.SZ)

Previous Close$20.70
Intrinsic Value
Upside potential
Previous Close
$20.70

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

Chang Lan Electric Technology operates as a specialized manufacturer of cable accessories and related installation equipment within China's industrial electrical sector. The company's core revenue model centers on producing and selling a comprehensive portfolio of DC and AC cable accessories, including both cold and heat shrink variants, alongside grounding devices and cable fittings. These products serve critical infrastructure needs across power grids, power plants, new energy projects, railways, subways, and nuclear power facilities. The firm enhances its value proposition by offering a suite of specialized installation tools and auxiliary materials, creating an integrated solution for cable system deployment and maintenance. Founded in 1958 and based in Changsha, the company has established a long-standing presence in the market, positioning itself as a domestic specialist in a niche but essential segment of the electrical equipment industry. Its focus on the Chinese market, coupled with its diverse application across traditional and emerging energy sectors, provides a stable operational base while offering exposure to the country's ongoing infrastructure and energy transition investments.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.24 billion, achieving a net income of CNY 74.7 million. This translates to a net profit margin of approximately 6.0%, indicating moderate profitability. Operating cash flow was robust at CNY 127.0 million, significantly exceeding net income and suggesting healthy cash conversion from its core operations. Capital expenditures of CNY 74.5 million were substantial, reflecting ongoing investment in its manufacturing capabilities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.39, providing a clear measure of its earnings power for equity holders. The generation of positive operating cash flow that covers capital expenditures indicates a self-sustaining operational model. The balance between investment in property, plant, and equipment and the cash generated from operations points to a disciplined approach to capital allocation, focusing on maintaining and potentially expanding its production infrastructure.

Balance Sheet And Financial Health

Chang Lan Electric maintains a strong liquidity position with cash and equivalents of CNY 499.6 million. Total debt is relatively modest at CNY 71.6 million, resulting in a conservative debt-to-equity profile. This substantial cash reserve, coupled with low leverage, provides significant financial flexibility and a strong buffer against economic downturns or industry cyclicality, positioning the company with a very healthy balance sheet.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend per share of CNY 0.20. This payout represents a dividend yield based on the current share price and reflects a shareholder-friendly capital return policy. The company's focus on sectors like new energy and nuclear power may provide avenues for future growth, aligning its operations with key national infrastructure development priorities in China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.42 billion, the market assigns a valuation that investors can assess against its earnings and book value. The stock's beta of 0.28 suggests it has historically exhibited lower volatility than the broader market, which may appeal to investors seeking a less cyclical industrial exposure. The valuation implicitly reflects expectations for the company's stable niche market position and its ties to domestic infrastructure spending.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established history, specialized product portfolio, and entrenched position within China's critical power infrastructure supply chain. Its outlook is tied to the continued investment in the country's power grid, transportation networks, and energy transition, which drive demand for its cable accessories. Maintaining technological relevance and competitive pricing will be key to capitalizing on these long-term national projects and sustaining its market position against both domestic and international competitors.

Sources

Company Financial ReportsShenzhen Stock Exchange

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