investorscraft@gmail.com

Intrinsic ValueGuizhou Taiyong-Changzheng Technology Co.,Ltd. (002927.SZ)

Previous Close$18.71
Intrinsic Value
Upside potential
Previous Close
$18.71

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

Guizhou Taiyong-Changzheng Technology operates as a specialized manufacturer of low-voltage electrical protection equipment within China's industrial sector. The company generates revenue through the design, production, and distribution of a comprehensive portfolio of circuit breakers and electrical safety products, including universal, plastic case, and miniature circuit breakers, alongside specialized solutions like dual power conversion switches and fire pump controllers. Its business model is fundamentally industrial B2B, serving critical infrastructure projects across diverse end-markets such as railway systems, airports, hospitals, power grids, and real estate construction. This positions the company as a niche provider in the electrical equipment value chain, catering to the essential need for reliable power distribution and safety in both public and commercial infrastructure. The firm's market position is reinforced by its status as a subsidiary of Shenzhen Yongtai Technology, which provides a degree of operational stability. It competes in a fragmented but essential segment of the industrials sector, where technical specifications, reliability, and compliance with national standards are key competitive factors. Its focus on critical applications underscores a strategy of targeting customers for whom product failure is not an option, thereby building long-term client relationships.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 892 million. Net income stood at CNY 37.4 million, indicating a net profit margin of roughly 4.2%. The firm demonstrated solid cash generation, with operating cash flow of CNY 132.6 million significantly exceeding net income, suggesting healthy cash conversion from its core operations. Capital expenditures of CNY 44.7 million indicate ongoing investment in maintaining or expanding its production capabilities.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 0.17. The substantial operating cash flow, which is over three times the reported net income, points to strong underlying earnings quality and efficient working capital management. This robust cash generation provides a solid foundation for funding operations and strategic initiatives without excessive reliance on external financing.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed, with a strong liquidity position highlighted by cash and equivalents of CNY 144.1 million. Total debt is minimal at CNY 13 million, resulting in a very low debt-to-equity ratio and indicating a negligible financial leverage risk. This low-debt structure provides significant financial flexibility and resilience against economic downturns or industry cycles.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.05. This payout represents a substantial portion of the annual EPS, indicating a shareholder-friendly dividend policy. Future growth is likely tied to the expansion of China's infrastructure and real estate sectors, which drive demand for its core electrical protection products.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.33 billion, the market values the company at a significant premium to its annual revenue. The beta of 0.407 suggests the stock has been less volatile than the broader market, which may reflect its niche positioning and stable, albeit moderate, growth prospects as perceived by investors.

Strategic Advantages And Outlook

A key strategic advantage is the company's focused expertise in a essential niche of the electrical equipment market, serving critical infrastructure needs. Its subsidiary relationship with Shenzhen Yongtai Technology may provide operational and strategic benefits. The outlook is intrinsically linked to domestic investment in construction and infrastructure modernization in China, which will dictate demand for its specialized safety and control products in the medium term.

Sources

Company FilingsBloomberg

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