investorscraft@gmail.com

Intrinsic ValueBeijing SOJO Electric Co., Ltd. (300444.SZ)

Previous Close$12.97
Intrinsic Value
Upside potential
Previous Close
$12.97

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

Beijing SOJO Electric Co., Ltd. operates as a specialized manufacturer within China's power transmission and distribution equipment sector, focusing on the research, production, and sale of critical components for electrical networks. Its core revenue model is derived from manufacturing and selling a comprehensive portfolio of medium voltage switchgears, circuit breakers, various types of transformers, and low-voltage products. These products serve as essential infrastructure for reliable electricity distribution across diverse end-markets. The company has established a niche position by catering to demanding industrial and infrastructure clients, including the railway, oil, mining, and military sectors, which require robust and reliable electrical solutions. Beyond traditional power distribution, SOJO Electric is strategically expanding into renewable energy applications, developing products like electric vehicle chargers and distributed photovoltaic grid systems. This diversification aligns with China's national energy transition goals and positions the company to capture growth in adjacent, high-potential markets. Its integrated approach, from research to export, allows it to control quality and compete on both technological sophistication and cost-effectiveness within the competitive domestic industrial machinery landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 3.47 billion. Net income stood at CNY 80.8 million, resulting in a net profit margin of roughly 2.3%, indicating relatively thin profitability. A significant concern is the negative operating cash flow of CNY -644.6 million, which, when combined with capital expenditures of CNY -226.9 million, suggests potential working capital pressures or substantial investments in inventory and receivables that have impacted cash generation during the period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share were CNY 0.10. The negative operating cash flow relative to positive net income points to a disconnect between accounting profitability and cash generation, which merits close monitoring. Capital expenditure levels were substantial, indicating ongoing investment in productive capacity, though the efficiency of these investments in generating future cash returns remains a key area for evaluation given the current cash flow profile.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 580.9 million against total debt of CNY 1.75 billion, indicating a leveraged financial position. The high level of debt relative to cash reserves requires careful assessment of debt servicing capability, particularly in light of the negative operating cash flow reported for the period. The company's financial health appears to be under strain, necessitating a focus on improving liquidity management.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0, reflecting a policy of retaining all earnings to fund operations and growth initiatives. The capital expenditure level suggests an active investment strategy, likely aimed at capacity expansion or product development, particularly in areas like EV charging and renewable energy solutions. The growth trajectory will depend on successfully converting these investments into sustainable revenue and cash flow growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.59 billion, the market valuation implies certain growth expectations from the company's foray into renewable energy and its core industrial markets. The negative beta of -0.152 suggests a historical price movement that is inversely correlated with the broader market, which may indicate its shares are perceived as a defensive or idiosyncratic investment within the industrials sector, though this relationship can be unstable.

Strategic Advantages And Outlook

SOJO Electric's strategic advantages lie in its established product portfolio for critical infrastructure and its strategic pivot towards renewable energy solutions. The outlook is contingent upon its ability to improve operational cash flow, manage its debt load effectively, and successfully capitalize on growth opportunities in the EV and solar sectors. Navigating the competitive landscape while achieving profitability that translates into strong cash generation will be crucial for its long-term stability and growth.

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