investorscraft@gmail.com

Intrinsic ValueKeli Motor Group Co., Ltd. (002892.SZ)

Previous Close$12.60
Intrinsic Value
Upside potential
Previous Close
$12.60

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

Keli Motor Group operates as a specialized manufacturer of micro motors and precision pump systems within China's industrial equipment sector. The company generates revenue through the design, production, and sale of a diverse portfolio including shaded pole motors, electromagnetic pumps, DC brushless motors, and servo systems. These components serve critical functions across consumer appliances, industrial automation, and IT equipment, positioning Keli as an essential supplier to manufacturers of microwave ovens, air conditioners, 3D printers, and robotic systems. The firm maintains an export-oriented strategy with international sales spanning North America, Europe, and other regions, complementing its domestic market presence. Keli's competitive positioning relies on technical expertise in miniaturized motor technology and the ability to customize solutions for specific OEM applications. This specialization allows the company to compete in niche segments of the motor industry while avoiding direct competition with mass-market producers. The 2024 period reflects ongoing operations within the evolving industrial automation and smart appliance markets, where precision motor demand continues to grow.

Revenue Profitability And Efficiency

For FY 2024, Keli Motor Group reported revenue of CNY 1.66 billion with net income of CNY 60.1 million, resulting in a net margin of approximately 3.6%. The company generated operating cash flow of CNY 100 million, though capital expenditures of CNY 257 million resulted in negative free cash flow. This indicates significant ongoing investment in production capacity or technological upgrades despite modest profitability levels in the current period.

Earnings Power And Capital Efficiency

The company's diluted EPS of CNY 0.097 reflects the challenges of translating substantial revenue into bottom-line earnings. The negative free cash flow position, driven by high capital expenditures relative to operating cash generation, suggests capital intensity in its manufacturing operations. This investment pattern may indicate strategic positioning for future growth but currently pressures near-term capital efficiency metrics.

Balance Sheet And Financial Health

Keli maintains a solid liquidity position with cash and equivalents of CNY 401 million against total debt of CNY 182 million, indicating a conservative leverage profile. The cash-to-debt ratio of approximately 2.2 provides financial flexibility, though the significant capital expenditure program may draw on these reserves. The balance sheet structure appears capable of supporting ongoing operational requirements and strategic investments.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.05 per share, representing a payout from current earnings. Revenue growth trends would require historical comparison for proper context, but the capital expenditure level suggests management is investing in capacity expansion or technological advancement. The dividend policy appears balanced against reinvestment needs for future development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.2 billion, the company trades at a significant premium to book value, reflecting market expectations for future growth in the industrial automation and motor sectors. The beta of 1.048 indicates stock volatility slightly above the market average, typical for industrial equipment companies with exposure to economic cycles and industrial investment trends.

Strategic Advantages And Outlook

Keli's strategic position hinges on its technical specialization in micro motors and established relationships with appliance and industrial equipment manufacturers. The company's export footprint provides diversification benefits, though it faces competitive pressures in both domestic and international markets. The outlook depends on execution in high-growth application areas like robotics and industrial automation, where its motor expertise could capture value from increasing automation adoption across multiple industries.

Sources

Company financial reportsShenzhen Stock 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