investorscraft@gmail.com

Intrinsic ValueShenzhen Longood Intelligent Electric Co.,LTD (300543.SZ)

Previous Close$11.31
Intrinsic Value
Upside potential
Previous Close
$11.31

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

Shenzhen Longood Intelligent Electric operates as a specialized manufacturer in China's industrial electrical equipment sector, focusing on the research, development, and production of smart controllers and smart power products. The company's core revenue model is built on B2B sales of these electronic components to manufacturers across multiple end-markets. Its smart controllers serve essential functions in household appliances, commercial appliances, power tools, and emerging applications in new energy systems, positioning the company as an embedded technology supplier rather than a consumer-facing brand. This strategic focus allows Longood to leverage technical expertise while maintaining asset-light operations relative to full product assembly. The smart power product segment addresses growing demand in specialized applications including plant lighting optimization, sophisticated lithium battery management systems, and energy storage conversion products. Operating in the highly competitive Chinese industrial landscape, the company must continually innovate to maintain margins while serving OEM customers who prioritize reliability and cost-effectiveness. Longood's market position reflects its two-decade history in Shenzhen's electronics manufacturing ecosystem, benefiting from regional supply chain integration but facing pressure from both domestic competitors and global technology trends demanding increased connectivity and energy efficiency in component-level products.

Revenue Profitability And Efficiency

The company generated CNY 1.62 billion in revenue for the period, achieving net income of CNY 51.7 million. This translates to a net profit margin of approximately 3.2%, indicating relatively thin profitability in this competitive manufacturing segment. Operating cash flow was negative at CNY -3.87 million, while capital expenditures of CNY -169.6 million suggest significant ongoing investment in production capacity or technological upgrades. The disparity between modest profitability and substantial capex highlights the capital-intensive nature of maintaining competitive manufacturing capabilities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.19, reflecting the company's current earnings power relative to its 272 million outstanding shares. The negative operating cash flow position, combined with substantial capital expenditures, indicates potential strain on capital efficiency metrics. The company's ability to generate returns on its invested capital will depend on successful deployment of these investments into higher-margin products or expanded market share in its target segments.

Balance Sheet And Financial Health

Longood maintains a solid liquidity position with CNY 523.1 million in cash and equivalents against total debt of CNY 389.6 million, providing a comfortable cushion. The company's balance sheet structure suggests conservative financial management with sufficient cash reserves to cover short-term obligations. The debt level appears manageable relative to the company's cash position and market capitalization, indicating moderate financial leverage.

Growth Trends And Dividend Policy

The company has implemented a dividend distribution of CNY 0.10 per share, representing a payout ratio of approximately 53% based on current EPS. This dividend policy signals management's commitment to shareholder returns despite the company's growth investments. The allocation of capital between dividends and reinvestment reflects a balanced approach to rewarding investors while funding future expansion in smart controller and power product applications.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.06 billion, the company trades at a price-to-earnings ratio of around 78.5 times trailing earnings. This elevated multiple suggests market expectations for significant future earnings growth beyond current levels. The beta of 0.91 indicates stock volatility slightly below the broader market average, reflecting the company's established industrial positioning.

Strategic Advantages And Outlook

Longood's strategic position benefits from its long-standing presence in Shenzhen's electronics ecosystem and expertise in smart control technologies. The company's focus on applications in new energy and energy storage aligns with China's industrial policy priorities. Future performance will depend on successful penetration of higher-growth segments while managing competitive pressures in traditional appliance and tool markets through technological differentiation and cost efficiency.

Sources

Company description and financial data provided

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