investorscraft@gmail.com

Intrinsic ValueShanghai Cooltech Power Co., Ltd. (300153.SZ)

Previous Close$33.48
Intrinsic Value
Upside potential
Previous Close
$33.48

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

Shanghai Cooltech Power Co., Ltd. operates as a specialized manufacturer of power generation equipment within China's industrial machinery sector. The company's core revenue model centers on designing, producing, and selling high and low voltage environmental protection power stations and related solutions. Its diverse product portfolio serves critical infrastructure needs across multiple high-demand industries, including IDC (Internet Data Center), telecommunications, broadcasting, and tower projects, positioning it as an essential supplier to sectors undergoing rapid digitalization and energy transition. The company has established a strategic market position by catering to specialized applications in electric power plants, nuclear power, petroleum and petrochemicals, transportation, ship engines, and the hospitality industry. This diversified industrial client base provides revenue stability while exposing the company to cyclical demand patterns within China's broader industrial and infrastructure development landscape. Its focus on environmental protection power stations aligns with national sustainability initiatives, potentially offering growth avenues as regulatory standards tighten. Operating from its Shanghai headquarters since 2002, Cooltech Power has developed technical expertise in customized power solutions for mission-critical environments, though it faces competition from both domestic and international industrial equipment manufacturers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.27 billion, achieving a net income of CNY 35 million, which translates to a relatively narrow net profit margin of approximately 2.7%. Operating cash flow generation was robust at CNY 100.1 million, significantly exceeding capital expenditures of CNY 7.9 million, indicating efficient conversion of earnings into cash. This strong operational cash flow provides fundamental support for ongoing business activities and potential reinvestment.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.11, reflecting its current earnings power on a per-share basis. Capital allocation appears disciplined, with modest capital expenditures relative to operating cash flow, suggesting a focus on maintaining rather than aggressively expanding its asset base. The positive spread between operating cash flow and capital expenditures indicates the business can self-fund its operational needs without requiring significant external financing.

Balance Sheet And Financial Health

Cooltech Power maintains a conservative financial structure, with a cash balance of CNY 515.2 million substantially exceeding total debt of CNY 135.7 million. This net cash position provides a significant liquidity buffer and indicates low financial leverage risk. The strong cash position relative to obligations enhances financial flexibility and resilience against potential industry downturns or unforeseen operational challenges.

Growth Trends And Dividend Policy

The company has adopted a retention-oriented capital allocation strategy, with a dividend per share of zero for the period, opting to reinvest earnings back into the business. The market capitalization of approximately CNY 12.23 billion suggests investor expectations for future growth, potentially tied to China's ongoing infrastructure development and the demand for specialized power generation solutions in its target end-markets.

Valuation And Market Expectations

Trading with a beta of 0.524, the stock exhibits lower volatility than the broader market, which may reflect its niche industrial focus and specific risk profile. The current valuation implies a high earnings multiple, which typically incorporates expectations for future profitability expansion and top-line growth beyond the current modest margin levels demonstrated in the reported fiscal period.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on environmental protection power stations and its diversified industrial client base, which may provide some insulation from sector-specific downturns. The outlook is intrinsically linked to capital expenditure cycles within China's IDC, telecommunications, and heavy industrial sectors, as well as regulatory trends favoring energy-efficient power solutions. Execution on converting its strong balance sheet into profitable growth initiatives will be critical for long-term value creation.

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