investorscraft@gmail.com

Intrinsic ValueContemporary Amperex Technology Co., Limited (300750.SZ)

Previous Close$350.00
Intrinsic Value
Upside potential
Previous Close
$350.00

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

Contemporary Amperex Technology Co., Limited (CATL) operates as a global leader in the design, development, and manufacturing of lithium-ion battery systems for electric vehicles (EVs) and energy storage applications. The company's core revenue model is based on the sale of advanced battery packs and systems to a diverse global clientele of automotive manufacturers and energy companies. Its comprehensive product portfolio caters to various transportation segments, including passenger cars, commercial vehicles like light trucks and buses, specialized logistics vehicles, and emerging sectors such as marine electrification and two-wheeled electric mobility. CATL has established a dominant position within the global battery sector, underpinned by significant investments in research and development that drive technological innovation in energy density, charging speed, and battery longevity. The company further strengthens its integrated value chain through strategic partnerships, such as its collaboration with BASF SE, and by offering battery recycling services, which create a circular economy model and secure critical raw material supply. This multifaceted approach solidifies CATL's reputation as a critical supplier in the global transition to electrified transportation and renewable energy integration.

Revenue Profitability And Efficiency

For the fiscal year, CATL reported robust revenue of CNY 362.0 billion, demonstrating its significant scale. The company translated this top-line performance into a substantial net income of CNY 50.7 billion, reflecting strong operational execution. Cash flow generation was a notable strength, with operating cash flow reaching CNY 97.0 billion, significantly exceeding capital expenditures of CNY 31.2 billion, indicating healthy conversion of earnings into cash and funding capacity for future growth initiatives.

Earnings Power And Capital Efficiency

CATL exhibits considerable earnings power, as evidenced by its diluted earnings per share of CNY 11.58. The company's ability to generate substantial operating cash flow, which comfortably covers its capital investment needs, points to high capital efficiency. This strong cash-generative profile supports ongoing research and development while allowing for strategic capital allocation without excessive reliance on external financing.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, characterized by a substantial cash and equivalents position of CNY 303.5 billion. While total debt stands at CNY 113.5 billion, the significant cash reserves provide a strong liquidity buffer and a conservative financial profile. This robust financial position offers strategic flexibility to navigate market cycles and invest in capacity expansion and new technologies.

Growth Trends And Dividend Policy

CATL's financial results reflect its position in a high-growth industry driven by global EV adoption. The company has demonstrated a commitment to returning capital to shareholders, distributing a dividend of CNY 1.007 per share. This dividend policy, combined with reinvestment for growth, suggests a balanced approach to capital allocation aimed at sustaining its market leadership while providing shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.53 trillion, the market valuation incorporates expectations for continued leadership in the expanding global battery market. A beta of 0.876 suggests the stock's volatility is moderately lower than the broader market, which may reflect its established scale and dominant industry position, though it remains sensitive to sector-specific dynamics and regulatory developments.

Strategic Advantages And Outlook

CATL's strategic advantages stem from its technological leadership, extensive manufacturing scale, and deep integration within the global EV supply chain. The outlook remains tied to the long-term secular growth of electric mobility and grid storage. Key challenges include intense competition and potential technological shifts, but the company's R&D focus and strong customer relationships position it to navigate these dynamics and capitalize on sustained demand for advanced energy storage solutions.

Sources

Company Annual ReportBloomberg

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