investorscraft@gmail.com

Intrinsic ValueSichuan Injet Electric Stock Co.,Ltd. (300820.SZ)

Previous Close$57.53
Intrinsic Value
Upside potential
Previous Close
$57.53

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

Sichuan Injet Electric operates as a specialized manufacturer of advanced power electronics and control equipment, serving industrial clients globally. The company's core revenue model centers on the research, development, production, and sale of sophisticated power supply modules and systems, including AC/DC power modules, induction heating systems, and specialized power solutions for semiconductor manufacturing equipment like polysilicon CVD reactors and crystal growth furnaces. This positions Injet within the high-value industrial technology segment, catering to demanding applications in microelectronics, renewable energy materials production, and advanced manufacturing processes. The company has established an international footprint, distributing its products across key markets including the United States, Japan, South Korea, and multiple emerging economies, demonstrating its competitive capabilities in serving global industrial supply chains. Injet's market position is defined by its technical specialization in power conversion and control systems for capital-intensive industrial equipment, creating barriers to entry through engineering expertise and established client relationships in niche industrial sectors requiring reliable, high-performance power solutions.

Revenue Profitability And Efficiency

For FY 2024, Sichuan Injet Electric reported revenue of CNY 1.78 billion with net income of CNY 322.8 million, translating to a healthy net margin of approximately 18.1%. The company demonstrated strong cash generation with operating cash flow of CNY 601.8 million, significantly exceeding net income and indicating high-quality earnings. Capital expenditures of CNY 97.6 million were modest relative to operating cash flow, suggesting efficient deployment of capital for maintenance and growth initiatives.

Earnings Power And Capital Efficiency

The company exhibited robust earnings power with diluted EPS of CNY 1.46, supported by efficient operations and specialized product offerings. Operating cash flow conversion was exceptional at 186% of net income, reflecting minimal working capital drag and strong operational execution. The modest capital expenditure requirements relative to cash generation indicate a capital-light business model with high returns on invested capital in its specialized power electronics niche.

Balance Sheet And Financial Health

Sichuan Injet maintains a conservative financial structure with cash and equivalents of CNY 602.2 million significantly exceeding total debt of CNY 46.7 million, resulting in a net cash position. This strong liquidity profile provides substantial financial flexibility for strategic initiatives and weathers potential industry cyclicality. The minimal leverage and substantial cash reserves position the company with exceptional financial health and low risk of financial distress.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, returning capital to shareholders through a dividend of CNY 0.40 per share while maintaining growth capabilities. The international revenue distribution across multiple geographic regions provides diversification benefits and exposure to global industrial growth trends. The company's foundation in 1996 suggests an established operational history supporting its current market position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.7 billion, the company trades at a P/E ratio of around 33 times FY 2024 earnings, reflecting market expectations for continued growth in its specialized power electronics segments. The negative beta of -0.362 suggests the stock has exhibited low correlation with broader market movements, potentially appealing to investors seeking diversification within the industrial technology sector.

Strategic Advantages And Outlook

Sichuan Injet's strategic advantages include its technical specialization in industrial power systems, global distribution network, and established position in semiconductor manufacturing equipment supply chains. The company's focus on high-value power electronics for industrial applications positions it to benefit from continued automation and advanced manufacturing trends. Its strong balance sheet provides resilience and optionality for strategic investments or market expansion opportunities in evolving energy and industrial technology landscapes.

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