investorscraft@gmail.com

Intrinsic ValueJiangsu Ankura Intelligent Power Co., Ltd. (300617.SZ)

Previous Close$40.52
Intrinsic Value
Upside potential
Previous Close
$40.52

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 Ankura Intelligent Power operates as a specialized manufacturer within China's critical power infrastructure sector, focusing on high-voltage and ultra-high-voltage cable connectors and gas-insulated transmission lines. The company's core revenue model derives from the research, development, and production of these sophisticated components, which are essential for modern, efficient electricity transmission networks. It further enhances its value proposition by offering comprehensive underground intelligent transmission system solutions and integrated power engineering services, including survey, design, and construction. This integrated approach positions Ankura as a solutions provider rather than merely a component supplier, catering to the complex needs of China's rapidly expanding and upgrading power grid. Operating from its base in Liyang, the company serves a vital role in the industrials sector, specifically within electrical equipment and parts, supporting the nation's energy security and transition goals. Its specialization in high-voltage technology creates significant barriers to entry, providing a defensible market position amidst ongoing grid modernization initiatives and investments in renewable energy integration across the country.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.09 billion, achieving a net income of CNY 183 million. This translates to a robust net profit margin of around 16.9%, indicating effective cost control and pricing power within its niche market. The company generated operating cash flow of CNY 174 million, which, while positive, was slightly below its reported net income, suggesting typical working capital movements for a growing industrial enterprise.

Earnings Power And Capital Efficiency

Ankura demonstrated solid earnings power with diluted earnings per share of CNY 1.12. The company's capital expenditure of approximately CNY 190 million significantly exceeded its operating cash flow, indicating a period of substantial investment in capacity or technology. This aggressive investment strategy, while pressuring short-term cash generation, is likely aimed at securing future growth opportunities in China's power infrastructure market.

Balance Sheet And Financial Health

The company maintains a conservative financial structure, with cash and equivalents of CNY 211 million against total debt of just CNY 72 million. This results in a strong net cash position, providing significant financial flexibility and a low-risk profile. The minimal leverage suggests ample capacity to fund future growth initiatives or weather potential industry downturns without financial distress.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company's substantial capital expenditures signal a focus on expansion. Ankura has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.24 per share. The dividend payout ratio appears sustainable given the current level of profitability and the company's strong balance sheet, balancing capital retention for growth with income distribution to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.75 billion, the stock trades at a price-to-earnings ratio derived from the current fiscal year's earnings. The beta of 0.41 suggests the stock has exhibited lower volatility than the broader market, which may reflect its specialized industrial niche and perceived defensive characteristics within the power infrastructure sector.

Strategic Advantages And Outlook

Ankura's strategic advantage lies in its specialized expertise in high-voltage transmission components, a market with high technical barriers. Its integrated service model, combining product manufacturing with engineering solutions, strengthens customer relationships. The outlook is tied to continued investment in China's power grid modernization and renewable energy infrastructure, which should drive long-term demand for its specialized products and services, provided the company maintains its technological edge.

Sources

Company FilingsShenzhen Stock Exchange

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