investorscraft@gmail.com

Intrinsic ValueQingdao TGOOD Electric Co., Ltd. (300001.SZ)

Previous Close$26.94
Intrinsic Value
Upside potential
Previous Close
$26.94

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

Qingdao TGOOD Electric Co., Ltd. operates as a specialized provider of comprehensive electrical transmission and distribution solutions, primarily serving industrial and utility clients across China and international markets. The company's core revenue model centers on designing, manufacturing, and supplying a diverse portfolio of critical infrastructure products, including various substation types—such as kiosk, trailer, and modular units—alongside high-voltage and medium-voltage switchgears and transformers. This positions TGOOD within the competitive industrial electrical equipment sector, catering to demanding applications in mining, oil and gas extraction, railway systems, public utilities, and the growing renewable energy industry. The company's market position is built on its integrated solution capabilities and its focus on modular and mobile substations, which offer flexibility and rapid deployment advantages for clients in remote or temporary power needs. Founded in 2004 and based in Qingdao, TGOOD has established itself as a significant domestic player, leveraging its technological expertise to address the complex power distribution requirements of industrial and infrastructure development, thereby securing a niche in a market driven by reliability, safety, and operational efficiency.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 15.37 billion, demonstrating its significant scale in the electrical equipment market. Profitability was evidenced by a net income of CNY 916.6 million, translating to a diluted EPS of CNY 0.89. The firm generated strong operating cash flow of CNY 1.31 billion, which comfortably covered capital expenditures of CNY 862 million, indicating healthy cash generation from its core operations.

Earnings Power And Capital Efficiency

TGOOD's earnings power is supported by its ability to convert sales into cash, with operating cash flow significantly exceeding net income. The company's capital allocation strategy appears balanced, investing substantially in maintaining and expanding its productive capacity while sustaining profitability. The relationship between operating cash flow and capital expenditures suggests a focus on funding growth internally where possible.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 2.74 billion. Total debt stands at CNY 4.30 billion, indicating a leveraged but manageable capital structure. The substantial cash balance provides a buffer for operations and debt servicing, contributing to overall financial stability in the capital-intensive industrials sector.

Growth Trends And Dividend Policy

TGOOD demonstrates a commitment to shareholder returns, having paid a dividend of CNY 0.15 per share. The company's growth trajectory is supported by its involvement in key sectors like renewables and infrastructure. Its policy appears to balance reinvestment for future expansion with direct returns to investors, reflecting a mature approach to capital management.

Valuation And Market Expectations

With a market capitalization of approximately CNY 25.14 billion, the market valuation reflects investor expectations for the company's role in China's industrial and energy infrastructure. A beta of 1.031 suggests the stock's volatility is closely aligned with the broader market, indicating perceptions of average systematic risk for a company in its sector.

Strategic Advantages And Outlook

TGOOD's strategic advantage lies in its integrated solution offerings and specialization in modular substations, which are critical for flexible power distribution. Its exposure to renewable energy and infrastructure sectors positions it to benefit from long-term structural trends. The outlook is tied to continued industrial investment and energy transition initiatives within its core markets.

Sources

Company 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