investorscraft@gmail.com

Intrinsic ValueJiangsu Daybright Intelligent Electric Co.,LTD. (300670.SZ)

Previous Close$6.68
Intrinsic Value
Upside potential
Previous Close
$6.68

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 Daybright Intelligent Electric operates as a specialized manufacturer within China's electrical equipment sector, focusing on the development and production of distribution network automation products. The company's core revenue model is built on the sale of a diverse portfolio of intelligent electrical devices, including pole-mounted switch controllers, feeder automation terminals, and various protection and control devices essential for modern power grids. Serving primarily the domestic Chinese market, Daybright occupies a niche position in the industrials sector, catering to the ongoing modernization and digitalization of the country's extensive power distribution infrastructure. Its product range, which extends to switchgears and substation boxes, positions it as a solutions provider for utility companies and industrial clients seeking to enhance grid reliability and efficiency. The company complements its hardware sales with value-added services such as maintenance, repair, and consulting, creating a integrated service offering. Its market position is intrinsically linked to national investments in smart grid technology and urban infrastructure development, making it a participant in China's broader energy transition and industrial upgrading initiatives.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 337 million. While it achieved a positive net income of CNY 7.9 million, this translates to a relatively thin net margin, indicating competitive pressures or high operational costs. The company generated positive operating cash flow of CNY 20.7 million, which was sufficient to cover its capital expenditures, suggesting a baseline level of operational self-sufficiency in its core activities.

Earnings Power And Capital Efficiency

The company's earnings power appears modest, with diluted earnings per share of CNY 0.025. The capital expenditure of approximately CNY 21.3 million, slightly exceeding the operating cash flow, indicates ongoing investment in maintaining or upgrading productive capacity. The relationship between operating cash flow and capital expenditures points to a business that is funding its investments primarily from its own operations rather than external financing for this period.

Balance Sheet And Financial Health

Daybright's balance sheet shows a cash position of CNY 152.9 million against a significant total debt burden of CNY 894 million. This high debt level relative to its cash reserves and market capitalization raises questions about financial leverage and interest coverage. The substantial debt load is a critical factor for assessing the company's financial risk profile and long-term sustainability.

Growth Trends And Dividend Policy

The provided data for a single fiscal year limits the analysis of growth trends. The company's dividend per share is reported as zero, indicating a policy of retaining all earnings. This is a common strategy for smaller, growth-oriented companies or those seeking to conserve cash for debt servicing or reinvestment into the business, rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.54 billion, the market valuation appears substantial relative to the company's current revenue and earnings base. The exceptionally low beta of 0.024 suggests the stock's price movement has very low correlation with the broader market, which could indicate low liquidity or unique, company-specific risk factors that dominate its valuation drivers.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in distribution automation, a segment supported by China's infrastructure development. The outlook is tied to continued national investment in grid modernization. However, the high debt level presents a significant challenge, potentially limiting strategic flexibility. Success will depend on its ability to grow revenue sufficiently to manage its leverage while navigating a competitive landscape.

Sources

Company FinancialsShenzhen 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