investorscraft@gmail.com

Intrinsic ValueJiangsu Yunyi Electric Co.,Ltd. (300304.SZ)

Previous Close$12.79
Intrinsic Value
Upside potential
Previous Close
$12.79

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

Jiangsu Yunyi Electric operates as a specialized automotive electronics manufacturer focused on developing, producing, and selling critical vehicle components. The company's core product portfolio encompasses automotive rectifiers and regulators, which are essential for vehicle electrical systems, alongside comprehensive charging systems that include diodes and plastic components. This positions Yunyi Electric within the broader automotive supply chain as a key provider of electronic control solutions for both traditional and new energy vehicles. The company further diversifies its offerings through wiper blade systems and motor control systems, catering to various automotive subsystems and expanding its market reach. Operating since 2001 from its Xuzhou base, the company has established itself as a domestic specialist with international distribution capabilities, serving the global automotive aftermarket and original equipment manufacturers. Yunyi Electric's market position reflects its deep specialization in automotive power management electronics, a niche that requires significant technical expertise and manufacturing precision. The company competes in the auto parts sector by leveraging its integrated production capabilities and technological focus on electronic components that are fundamental to vehicle operation and reliability.

Revenue Profitability And Efficiency

The company generated CNY 2.15 billion in revenue for the period, achieving a net income of CNY 401 million, which translates to a robust net profit margin of approximately 18.7%. Operating cash flow stood at CNY 378 million, demonstrating solid cash generation from core business activities. Capital expenditures of CNY 156 million indicate ongoing investments in production capacity and technological upgrades to maintain competitive positioning in the automotive electronics market.

Earnings Power And Capital Efficiency

Yunyi Electric demonstrated strong earnings power with diluted earnings per share of CNY 0.47, reflecting efficient capital allocation across its specialized product lines. The company's operating cash flow coverage of capital expenditures appears healthy at approximately 2.4 times, suggesting sufficient internal funding for growth initiatives. The combination of substantial cash generation and moderate capital investment requirements points to disciplined capital management within its automotive electronics niche.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 1.34 billion in cash and equivalents against minimal total debt of CNY 72.6 million, resulting in a net cash position that provides significant financial flexibility. This strong liquidity position, coupled with low leverage, indicates a robust balance sheet capable of weathering industry cycles. The substantial cash reserves relative to operational requirements suggest prudent financial management and capacity for strategic investments.

Growth Trends And Dividend Policy

Yunyi Electric has implemented a shareholder return policy evidenced by a dividend per share of CNY 0.078, representing a payout ratio of approximately 16.6% based on current EPS. The company's growth trajectory appears balanced between reinvestment for expansion and returning capital to shareholders. The dividend distribution, while modest, signals management's confidence in sustainable cash generation and commitment to shareholder value alongside operational growth objectives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.3 billion, the company trades at a price-to-earnings ratio of around 30.7 times based on current earnings. The beta of 0.369 suggests lower volatility compared to the broader market, potentially reflecting the defensive characteristics of its automotive components business. Market valuation appears to incorporate expectations for continued growth in the automotive electronics sector, particularly given the industry's transition toward electrification.

Strategic Advantages And Outlook

The company's strategic advantages stem from its specialized focus on automotive power electronics and established manufacturing capabilities. Its product expertise in rectifiers, regulators, and charging systems positions it well for the automotive industry's ongoing electrification trends. The outlook remains tied to automotive production cycles and technological adoption rates, with the company's strong balance sheet providing resilience to navigate market fluctuations while pursuing growth opportunities in evolving vehicle technologies.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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