investorscraft@gmail.com

Intrinsic ValueShijiazhuang Tonhe Electronics Technologies Co.,Ltd. (300491.SZ)

Previous Close$27.43
Intrinsic Value
Upside potential
Previous Close
$27.43

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

Shijiazhuang Tonhe Electronics Technologies operates as a specialized manufacturer within China's industrial power supply equipment sector, focusing on the research, development, and production of critical power management solutions. The company's core revenue model centers on selling a diverse portfolio of power operating supplies, UPS systems, and inverter power supplies to industrial and infrastructure clients. Its product range encompasses power supply modules, monitoring systems, communication power equipment, fire power solutions, and power distribution network components, serving essential functions across various industrial applications. Tonhe Electronics maintains a niche position in China's competitive electrical equipment market, leveraging its technical expertise in power conversion and management technologies. The company's market positioning targets industrial customers requiring reliable power backup, voltage regulation, and specialized power solutions for critical operations. With operations spanning over two decades since its 1998 founding, the company has established itself as a domestic provider of power electronics solutions, though it operates in a fragmented market with significant competition from both domestic and international power equipment manufacturers. The company's headquarters in Shijiazhuang provides strategic access to industrial centers in Northern China, supporting its regional market presence while facing the challenges of scaling beyond its established geographic footprint.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.21 billion for the period, demonstrating its operational scale within the specialized power equipment market. Net income stood at CNY 23.94 million, reflecting modest profitability margins in a competitive industry. Operating cash flow of CNY 58.39 million indicates reasonable cash generation from core operations, though capital expenditures of CNY 57.80 million suggest significant ongoing investment requirements. The financial results point to a business operating with thin margins, characteristic of industrial equipment manufacturing with substantial fixed costs and competitive pricing pressures.

Earnings Power And Capital Efficiency

Tonhe Electronics generated diluted EPS of CNY 0.14, indicating limited earnings power relative to its market capitalization. The company's capital efficiency appears constrained, as evidenced by the substantial capital expenditure requirements nearly matching operating cash flow. This suggests the business requires continuous reinvestment to maintain its technological capabilities and production capacity. The modest earnings generation capacity reflects the capital-intensive nature of power electronics manufacturing and the competitive dynamics affecting pricing power in this segment.

Balance Sheet And Financial Health

The company maintains a conservative financial position with CNY 246.44 million in cash and equivalents against total debt of CNY 208.88 million, indicating adequate liquidity and manageable leverage. This balanced capital structure provides financial flexibility, though the debt level suggests some reliance on external financing for operations or expansion. The cash position relative to market capitalization indicates reasonable financial stability, supporting ongoing operations while limiting immediate financial distress risks in a cyclical industry.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.068, representing a payout from its modest earnings. This dividend commitment suggests management's focus on returning capital to shareholders despite the company's growth challenges. The financial metrics do not indicate aggressive expansion, pointing instead to a mature phase of operation where maintaining market position and generating stable returns takes precedence over rapid growth initiatives in the current market environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.92 billion, the company trades at significant multiples relative to its earnings and revenue base, suggesting market expectations for future growth or potential premium for its specialized technological capabilities. The negative beta of -0.034 indicates low correlation with broader market movements, potentially reflecting the company's niche market positioning. Valuation metrics imply investors may be pricing in expectations for improved profitability or market share gains in specialized power supply segments.

Strategic Advantages And Outlook

The company's long-standing presence since 1998 provides established industry relationships and technical expertise in power supply solutions. Its diverse product portfolio across power operating supplies, UPS systems, and specialized power equipment represents a strategic advantage in serving varied industrial applications. The outlook remains challenged by competitive pressures and margin constraints, though the essential nature of power management equipment provides some demand stability. Success will depend on technological innovation, cost management, and potential expansion into higher-margin specialized power solutions.

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