investorscraft@gmail.com

Intrinsic ValueShinry Technologies Co., Ltd. (300745.SZ)

Previous Close$26.70
Intrinsic Value
Upside potential
Previous Close
$26.70

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

Shinry Technologies operates as a specialized manufacturer of charging and power distribution solutions for the global New Energy Vehicle (NEV) market. The company's core revenue model centers on designing, producing, and supplying critical electronic components, including DC/DC converters, on-board chargers, and integrated power products. These systems are essential for electric passenger cars, buses, and special purpose vehicles, positioning Shinry within the high-growth automotive electrification supply chain. The company enhances its offerings with comprehensive technical support services, such as on-site assistance and lifecycle management, creating recurring revenue streams alongside product sales. Operating from its Shenzhen headquarters since 2005, Shinry has established itself as a domestic Chinese player aiming to capture market share in the rapidly expanding NEV sector. Its product portfolio, which includes advanced high-power and bidirectional chargers, addresses the increasing technical demands for faster charging and vehicle-to-grid capabilities. While competing in the capital-intensive auto parts sector, the company's focus on specialized power electronics differentiates it from broader automotive suppliers. Its market position is inherently tied to the adoption cycles and technological evolution of electric vehicles globally, requiring continuous innovation to maintain relevance among established suppliers and emerging competitors.

Revenue Profitability And Efficiency

For the fiscal year, Shinry Technologies reported revenue of CNY 2.24 billion, indicating its established commercial scale within the NEV supply chain. However, the company recorded a net loss of CNY -122.2 million, reflecting significant profitability challenges amidst competitive and potentially inflationary pressures. Operating cash flow was positive at CNY 74.8 million, suggesting the core business can generate cash despite the reported bottom-line loss. Capital expenditures of CNY -113.0 million indicate ongoing investment in production capacity and technology.

Earnings Power And Capital Efficiency

The company's earnings power is currently under pressure, as evidenced by a diluted EPS of CNY -0.74. The negative net income contrasts with positive operating cash flow, which may point to non-cash charges impacting profitability. The level of capital expenditure relative to operating cash flow suggests a cash-intensive operational model focused on maintaining and expanding its technological and manufacturing capabilities to serve the evolving NEV market.

Balance Sheet And Financial Health

Shinry maintains a robust liquidity position with cash and equivalents of CNY 930.6 million, providing a substantial buffer against operational volatility. Total debt stands at a relatively moderate CNY 239.7 million, resulting in a conservative financial leverage profile. This strong cash position relative to debt indicates a healthy balance sheet that can support ongoing operations and strategic investments without immediate solvency concerns.

Growth Trends And Dividend Policy

The company's growth trajectory is aligned with the broader NEV market expansion, though the current fiscal year's net loss suggests execution or margin challenges. The dividend per share is zero, consistent with a company prioritizing the reinvestment of capital into business growth and technological development over immediate shareholder returns. This policy is typical for firms in a high-growth, capital-intensive industry phase.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.55 billion, the market valuation implies expectations for a future recovery in profitability and sustained growth within the electric vehicle ecosystem. The company's beta of 0.365 suggests lower volatility compared to the broader market, which may reflect its niche positioning or investor perception of its stable, long-term prospects tied to automotive electrification trends.

Strategic Advantages And Outlook

Shinry's strategic advantage lies in its specialized focus on NEV power electronics, a critical and growing segment. The outlook is intrinsically linked to global EV adoption rates, technological advancements in charging, and competitive dynamics. The company's strong balance sheet provides flexibility to navigate industry cycles and invest in next-generation products, but success hinges on translating its technological capabilities into sustained profitability.

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