investorscraft@gmail.com

Intrinsic ValueEast Group Co.,Ltd (300376.SZ)

Previous Close$6.69
Intrinsic Value
Upside potential
Previous Close
$6.69

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

East Group Co., Ltd. operates as a specialized manufacturer within China's industrial electrical equipment sector, focusing primarily on uninterruptible power supply (UPS) systems and related power management solutions. The company generates revenue through the design, production, and sale of a diverse portfolio including line interactive, online transformerless, and modular UPS products, complemented by inverters, stabilizers, batteries, and photovoltaic systems. Serving critical infrastructure segments such as finance, telecommunications, healthcare, and government agencies, East Group has established a resilient market position by addressing the essential need for reliable power backup and energy management. Its integration of monitoring software like UPSmart enhances product value through smart functionality, while expansion into vehicle charging equipment and hybrid PV solutions demonstrates strategic adaptation to evolving energy trends. As a subsidiary of Yangzhou Orient Group with operations spanning China and international markets, the company leverages its three-decade legacy since 1989 to maintain technical credibility and customer trust in a competitive landscape dominated by demand for power stability and efficiency.

Revenue Profitability And Efficiency

For FY 2024, East Group reported revenue of CNY 3.04 billion with net income of CNY 189.2 million, translating to a net profit margin of approximately 6.2%. The company generated positive operating cash flow of CNY 99.3 million, though this was substantially lower than net income, indicating potential working capital absorption. Capital expenditures of CNY 328.5 million significantly exceeded operating cash flow, reflecting aggressive investment in capacity or technological upgrades.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at CNY 0.08, demonstrating modest earnings power relative to its substantial asset base. The significant capital expenditure outflow, which dwarfed operating cash flow, suggests a current phase of heavy investment that may pressure near-term returns on capital. The relationship between operating cash flow and capital spending will be critical to monitor for future capital efficiency improvements.

Balance Sheet And Financial Health

East Group maintains a strong liquidity position with cash and equivalents of CNY 1.99 billion against total debt of CNY 1.25 billion, providing a comfortable cushion. The substantial cash reserves relative to debt obligations indicate conservative financial management and capacity to weather industry cycles. The balance sheet structure supports ongoing investment initiatives without immediate liquidity concerns.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, distributing a dividend of CNY 0.021 per share for FY 2024. The dividend payout represents a conservative portion of earnings, allowing retention of capital for growth initiatives. The strategic investments in capital expenditures suggest management is prioritizing expansion and technological advancement over immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.47 billion, the company trades at a significant premium to its annual revenue, reflecting market expectations for future growth in the power management sector. The beta of 0.303 indicates lower volatility compared to the broader market, suggesting investor perception of defensive characteristics within its industrial niche.

Strategic Advantages And Outlook

East Group's long-established presence since 1989 provides technical expertise and customer relationships that newer entrants cannot easily replicate. The diversification into renewable energy solutions like PV systems and charging equipment positions the company to benefit from China's energy transition. Ongoing investments in capacity and technology signal confidence in sustained demand for reliable power infrastructure across its core industrial and governmental client base.

Sources

Company filingsMarket data

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