investorscraft@gmail.com

Intrinsic ValueAcrel Co.,Ltd. (300286.SZ)

Previous Close$27.55
Intrinsic Value
Upside potential
Previous Close
$27.55

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

Acrel Co., Ltd. operates as a specialized provider of energy efficiency management solutions for enterprise microgrids within China's industrials sector. The company's core revenue model centers on the research, development, production, and sale of integrated hardware and software systems designed for monitoring, protecting, and optimizing power consumption in medium and low-voltage applications. Its diverse product portfolio includes smart energy meters, power quality management devices, sensors, and intelligent control modules, catering primarily to industrial and commercial clients seeking to enhance operational efficiency and reduce energy costs. Acrel occupies a distinct niche in China's rapidly evolving energy management landscape, leveraging its deep technical expertise to address the growing demand for smart grid infrastructure and corporate sustainability initiatives. The company's strategic focus on enterprise microgrids positions it at the intersection of industrial automation, energy conservation, and digitalization trends, serving a critical need for reliable and efficient power distribution systems. By offering comprehensive solutions that span from measurement and monitoring to active filtration and control, Acrel has established itself as an integrated supplier rather than a mere component manufacturer, enhancing its value proposition and customer stickiness in a competitive market.

Revenue Profitability And Efficiency

Acrel generated revenue of approximately CNY 1.06 billion for the fiscal year, achieving a net income of CNY 169.8 million, which translates to a healthy net margin of approximately 16%. The company demonstrated solid cash generation with operating cash flow of CNY 255.5 million, significantly exceeding its net income, indicating strong earnings quality and efficient working capital management. Capital expenditures were modest at CNY 27.3 million, suggesting a capital-light business model that does not require substantial ongoing investment to maintain operations.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.80, reflecting its earnings capacity relative to its equity base. With operating cash flow substantially higher than net income, Acrel exhibits strong conversion of accounting profits into cash, enhancing its financial flexibility. The modest capital expenditure requirements relative to operating cash flow indicate high capital efficiency, allowing the company to fund growth internally while maintaining financial stability.

Balance Sheet And Financial Health

Acrel maintains a conservative financial structure with cash and equivalents of CNY 429.9 million against total debt of CNY 248.9 million, resulting in a net cash position. This strong liquidity profile provides significant buffer against market volatility and supports ongoing operations without reliance on external financing. The balance sheet strength is further evidenced by the company's ability to generate consistent operating cash flows, positioning it well for strategic investments or weathering economic downturns.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.4009 per share, which represents a payout ratio of approximately 50% based on diluted EPS. This balanced approach returns capital to shareholders while retaining sufficient earnings to fund future growth initiatives. The dividend yield, combined with the company's solid fundamentals, suggests a commitment to delivering shareholder value alongside operational expansion in the energy efficiency management sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.12 billion, Acrel trades at a price-to-earnings ratio of around 36 times based on current earnings, reflecting market expectations for continued growth in China's energy management sector. The exceptionally low beta of 0.026 suggests the stock has demonstrated very low correlation with broader market movements, potentially indicating investors view it as a defensive play within the industrial equipment space or that trading liquidity influences this metric.

Strategic Advantages And Outlook

Acrel's strategic position is strengthened by its focus on enterprise microgrid solutions, which aligns with China's emphasis on energy efficiency and carbon reduction goals. The company's integrated product portfolio and technical expertise in power monitoring and quality management provide competitive advantages in serving industrial clients. The outlook remains positive given structural tailwinds from corporate sustainability initiatives and industrial automation trends, though execution and market penetration will be critical for sustained growth.

Sources

Company filingsFinancial data provider

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