investorscraft@gmail.com

Intrinsic ValueEVE Energy Co., Ltd. (300014.SZ)

Previous Close$63.79
Intrinsic Value
Upside potential
Previous Close
$63.79

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

EVE Energy Co., Ltd. operates as a specialized manufacturer within the global lithium battery industry, focusing on both primary and rechargeable battery technologies. The company generates revenue through the design, production, and sale of a diverse portfolio of battery products, including lithium thionyl chloride and lithium-manganese dioxide primary batteries, as well as various lithium-ion cells in cylindrical, pouch, and prismatic form factors. Its core business segments serve distinct end-markets: consumer electronics, electric vehicles (EVs), and energy storage systems (ESS), positioning it as an integrated solutions provider in the electrification value chain. Within the competitive industrial equipment sector, EVE Energy has established a significant market position in China and is expanding internationally. The company leverages its technical expertise to supply critical components for applications ranging from smart meters and automotive electronics to full powertrains for electric buses and residential energy storage, making it a key player in the broader transition to clean energy and electrified transportation.

Revenue Profitability And Efficiency

For the fiscal year, EVE Energy reported robust revenue of approximately CNY 48.6 billion, demonstrating its significant scale in the battery market. The company achieved a net income of CNY 4.08 billion, translating to a net profit margin of roughly 8.4%, indicating reasonable profitability amidst competitive industry dynamics. Operating cash flow was strong at CNY 4.43 billion, which, when considered against capital expenditures of CNY 5.55 billion, highlights the capital-intensive nature of its expansion efforts and the reinvestment required to maintain technological competitiveness.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted earnings per share of CNY 1.96. The substantial capital expenditure, which exceeded operating cash flow, reflects a strategic prioritization of capacity expansion and technological advancement. This investment is critical for securing long-term growth in the rapidly evolving EV and energy storage sectors, though it currently pressures free cash flow generation and indicates a focus on future market share over short-term capital returns.

Balance Sheet And Financial Health

EVE Energy maintains a solid liquidity position with cash and equivalents of CNY 9.06 billion. However, this is balanced against a considerable total debt burden of CNY 19.37 billion. This leveraged balance sheet is typical for capital-intensive manufacturers in high-growth phases, funding aggressive expansion, but it necessitates careful management of debt-servicing capabilities and ongoing access to capital markets to sustain its growth trajectory.

Growth Trends And Dividend Policy

The company's financial profile is characteristic of a firm in a high-growth industry, prioritizing reinvestment for expansion. Despite this growth focus, it maintains a shareholder return policy, distributing a dividend of CNY 0.5 per share. This balanced approach suggests a commitment to sharing success with investors while simultaneously funding ambitious capital projects to capture future demand in the global electrification megatrend.

Valuation And Market Expectations

With a market capitalization of approximately CNY 147.8 billion, the market valuation implies significant growth expectations embedded in the stock price. A beta of 0.927 suggests the stock's volatility is slightly lower than the broader market, which may reflect its established industrial positioning. The valuation appears to factor in continued success in penetrating the competitive but high-potential electric vehicle and energy storage battery markets.

Strategic Advantages And Outlook

EVE Energy's strategic advantage lies in its diversified battery technology portfolio and its entrenched position within the Chinese supply chain, a critical hub for global electrification. The outlook is intrinsically tied to the adoption rates of electric vehicles and grid-scale energy storage solutions worldwide. Key challenges include intense competition, raw material price volatility, and the need for continuous innovation, but the long-term demand drivers for its products remain fundamentally strong.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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