investorscraft@gmail.com

Intrinsic ValueBear Electric Appliance Co.,Ltd. (002959.SZ)

Previous Close$43.30
Intrinsic Value
Upside potential
Previous Close
$43.30

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

Bear Electric Appliance Co., Ltd. operates as a specialized manufacturer and distributor of small household appliances within China's competitive consumer cyclical sector. The company's core revenue model centers on the research, development, production, and direct-to-consumer sales of innovative kitchen and lifestyle appliances. Its product portfolio, marketed under the Meng brand, includes yogurt makers, electric cookers, health pots, humidifiers, and various food preparation devices, targeting health-conscious and convenience-seeking urban households. Bear Electric leverages a hybrid distribution strategy, combining traditional retail channels with a robust e-commerce platform that operates its own e-shop, enabling direct consumer engagement and brand loyalty. Within the furnishings, fixtures, and appliances industry, the company carves a niche by focusing on affordable, design-oriented, and functionally specific products that cater to emerging lifestyle trends. Its market positioning is that of an agile, innovation-driven player, distinct from larger, more diversified appliance conglomerates, allowing it to respond quickly to shifting consumer preferences in the dynamic Chinese domestic market.

Revenue Profitability And Efficiency

For the fiscal year, Bear Electric generated revenue of CNY 4.76 billion, achieving a net income of CNY 287.8 million. This translates to a net profit margin of approximately 6.0%, indicating moderate profitability after accounting for operational costs and competitive market pressures. The company's operating cash flow was positive at CNY 229.2 million, though it was significantly lower than net income, suggesting potential working capital investments or timing differences in cash collection. Capital expenditures of CNY 242.0 million reflect ongoing investments in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 1.85. The relationship between operating cash flow and capital expenditures indicates the firm is generating sufficient cash from core operations to fund a portion of its growth investments. The significant capital expenditure outlay relative to operating cash flow points to an aggressive investment phase, which may be aimed at expanding production capabilities or enhancing product innovation to secure future market share.

Balance Sheet And Financial Health

Bear Electric maintains a strong liquidity position with cash and equivalents of CNY 1.67 billion. Total debt stands at CNY 678.6 million, resulting in a conservative debt-to-equity profile and indicating a low reliance on leverage. This robust cash reserve, coupled with manageable debt levels, provides financial flexibility to navigate market cycles and fund strategic initiatives without significant financial strain, underscoring a fundamentally healthy balance sheet.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of CNY 1.00. This payout represents a dividend yield that aligns with a balanced capital allocation strategy, rewarding investors while likely retaining earnings for reinvestment into the business. The growth trajectory will depend on the company's ability to successfully commercialize new products and expand its market reach within the competitive small appliance sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.08 billion, the market assigns a price-to-earnings multiple that reflects expectations for future growth within the domestic consumer cyclical space. A beta of 0.302 suggests the stock has exhibited lower volatility than the broader market, which may appeal to investors seeking exposure to the consumer sector with a potentially reduced risk profile, though this is specific to the historical period measured.

Strategic Advantages And Outlook

Bear Electric's strategic advantage lies in its focused product development and strong brand recognition for specific appliance categories. The outlook hinges on its ability to sustain innovation, effectively manage supply chains, and capitalize on e-commerce trends in China. Potential headwinds include intense competition and fluctuating consumer demand, while opportunities exist in product diversification and deeper market penetration. The company's solid financial base provides a stable platform for executing its growth strategy.

Sources

Company Public FilingsShenzhen 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