investorscraft@gmail.com

Intrinsic ValueShenzhen Sinexcel Electric Co.,Ltd. (300693.SZ)

Previous Close$37.96
Intrinsic Value
Upside potential
Previous Close
$37.96

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 Sinexcel Electric operates as a specialized provider of energy internet core power equipment and solutions, primarily serving industrial and infrastructure markets. The company's revenue model is built on manufacturing and selling a diverse portfolio of power management products, including industrial power supplies, electric vehicle charging infrastructure, and new energy power conversion equipment. Its business spans multiple continents, with significant operations across Asia, Europe, and the Americas, positioning it within the competitive electrical equipment sector where technological innovation and reliability are critical differentiators. Sinexcel's market position is strengthened by its comprehensive product offerings that address key energy transition trends, particularly in industrial power quality management and EV charging solutions. The company serves both equipment sales and value-added services such as charging station construction and operation management, creating multiple revenue streams. This diversified approach allows Sinexcel to capitalize on global electrification trends while maintaining relevance across industrial, commercial, and utility customer segments. The company's founding in 2007 coincides with China's emergence in clean technology, providing it with early-mover advantages in developing power electronics expertise that now supports its international expansion strategy.

Revenue Profitability And Efficiency

Sinexcel generated revenue of approximately CNY 3.04 billion for the fiscal year, demonstrating solid top-line performance. The company maintained strong profitability with net income of CNY 429 million, resulting in a healthy net margin of approximately 14.1%. Operating cash flow of CNY 364 million indicates effective cash generation from core operations, supporting the company's investment capacity and financial flexibility.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 1.38, reflecting efficient earnings distribution across its shareholder base. Capital expenditures of CNY 147 million represent a measured investment approach, with operating cash flow comfortably covering investment needs. This balanced capital allocation strategy supports both growth initiatives and financial stability.

Balance Sheet And Financial Health

Sinexcel maintains a conservative financial structure with cash and equivalents of CNY 525 million against total debt of CNY 209 million, indicating a strong liquidity position. The modest debt level relative to equity suggests a low-leverage profile, providing resilience against market volatility and supporting strategic flexibility for future growth opportunities.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns through a dividend per share of CNY 0.50, representing a payout ratio of approximately 36% based on diluted EPS. This balanced approach combines income distribution with retained earnings for reinvestment, aligning with growth objectives in the evolving energy infrastructure market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.1 billion, the company trades at a P/E ratio of around 28 times trailing earnings. The exceptionally low beta of 0.075 suggests the stock exhibits minimal correlation with broader market movements, potentially reflecting its niche positioning within specialized industrial equipment markets.

Strategic Advantages And Outlook

Sinexcel's strategic positioning at the intersection of industrial power management and energy transition trends provides multiple growth vectors. The company's expertise in power quality solutions and EV charging infrastructure aligns with global sustainability initiatives, while its international footprint offers diversification benefits. Continued innovation in energy internet technologies will be crucial for maintaining competitive advantage in evolving markets.

Sources

Company DescriptionFinancial 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