investorscraft@gmail.com

Intrinsic ValueZhuhai Enpower Electric Co.,Ltd. (300681.SZ)

Previous Close$25.04
Intrinsic Value
Upside potential
Previous Close
$25.04

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

Zhuhai Enpower Electric operates as a specialized technology company focused on the research, development, production, and sale of advanced power systems for new energy vehicles. The company's core revenue model centers on manufacturing and selling comprehensive electric drive solutions, including integrated powertrains, dual motor controllers, and vehicle power platforms. As a key supplier in China's rapidly expanding EV ecosystem, Enpower Electric serves automotive manufacturers requiring sophisticated propulsion technologies for electric and hybrid vehicles. The company's product portfolio spans motor electronic control units, flat wire motors, and specialized controllers for commercial vehicles, positioning it as a technology enabler in the automotive supply chain. Founded in 2005 and based in Zhuhai, the company has established itself as a domestic specialist in NEV power systems, competing in a segment characterized by intense technological innovation and government-supported industry growth. Its market position reflects the ongoing transition toward electrification in the Chinese automotive sector, where domestic suppliers are gaining prominence alongside global competitors. The company's focus on integrated systems rather than discrete components provides differentiation in a crowded supplier market, though it operates in a capital-intensive segment with significant research and development requirements.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 2.43 billion with net income of CNY 71.0 million, resulting in a net margin of approximately 2.9%. Operating cash flow was positive at CNY 299.9 million, though significant capital expenditures of CNY -477.5 million indicate substantial ongoing investment in production capacity and technology development. The company maintains adequate liquidity with cash equivalents of CNY 903.5 million to support operations and growth initiatives.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 0.27 for the fiscal year, reflecting moderate earnings power relative to its market capitalization. The substantial capital expenditure program, which exceeded operating cash flow, suggests the company is in an investment phase to expand production capabilities and develop next-generation technologies. This strategic capital allocation is typical for companies positioning for growth in the competitive EV supply chain segment.

Balance Sheet And Financial Health

Enpower Electric maintains a balanced financial position with cash and equivalents of CNY 903.5 million against total debt of CNY 1.24 billion. The company's leverage appears manageable given its cash position and operating cash flow generation. The balance sheet structure supports continued investment in R&D and production capacity while maintaining financial stability in a capital-intensive industry characterized by rapid technological evolution.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with a dividend per share of CNY 0.029, indicating a focus on retaining earnings for growth initiatives. The significant capital expenditure program suggests management prioritizes capacity expansion and technological advancement over immediate shareholder returns. This approach aligns with the growth phase of the NEV industry in China, where market share capture and technological leadership are critical strategic objectives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.02 billion, the company trades at a premium to earnings, reflecting investor expectations for future growth in China's NEV sector. The negative beta of -0.41 suggests the stock exhibits low correlation with broader market movements, potentially indicating unique company-specific factors driving valuation. This valuation level incorporates expectations for continued industry expansion and the company's ability to capitalize on EV adoption trends.

Strategic Advantages And Outlook

The company's strategic position within China's NEV supply chain provides exposure to government-supported industry growth, though it faces intense competition and technological disruption risks. Its integrated product portfolio and established relationships with automotive manufacturers represent key advantages. The outlook remains tied to China's EV adoption trajectory, regulatory support for NEVs, and the company's ability to maintain technological competitiveness amid rapid industry evolution and increasing global competition in electric vehicle components.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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