investorscraft@gmail.com

Intrinsic ValueNingbo KBE Electrical Technology Co.,Ltd. (300863.SZ)

Previous Close$60.44
Intrinsic Value
Upside potential
Previous Close
$60.44

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

Ningbo KBE Electrical Technology operates as a specialized manufacturer of automotive wire and cable products, serving the global automotive supply chain. The company's core revenue model is built on the research, development, production, and sale of standardized and specialized cables for vehicle electrical systems. Its comprehensive product portfolio includes cables conforming to German, Japanese, American, ISO, and Chinese standards, alongside specialized offerings for electric vehicles (EV), data transmission, and aluminum applications. Operating within the competitive automotive components sector, KBE primarily serves automotive harness manufacturers, positioning itself as a critical supplier in the vehicle electrification value chain. The company leverages its long-standing industry presence since 1986 to maintain relationships with harness customers, while its subsidiary status under Ningbo Xinxie Industrial Group provides operational stability. KBE's market position is characterized by its technical specialization in automotive-grade wiring solutions, particularly as the industry transitions toward electric vehicles requiring advanced electrical architectures. The company's focus on multiple international standards enables it to supply both domestic Chinese automakers and global automotive brands, creating a diversified customer base across traditional and emerging automotive markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.65 billion for the period, demonstrating its substantial scale within the automotive components sector. Net income stood at CNY 161.7 million, resulting in a net profit margin of approximately 4.4%, reflecting the competitive nature of the automotive supply industry. Operating cash flow was negative at CNY -85.3 million, while capital expenditures were substantial at CNY -392.1 million, indicating significant investment in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

KBE generated diluted earnings per share of CNY 1.30, providing a clear measure of shareholder returns from core operations. The negative operating cash flow position suggests working capital intensity or timing differences in receivables management. The substantial capital expenditure program indicates the company is actively investing in manufacturing capabilities, likely to support future growth initiatives and technological advancements in automotive wiring systems.

Balance Sheet And Financial Health

The company maintains CNY 492.0 million in cash and equivalents, providing liquidity for ongoing operations. Total debt of CNY 1.72 billion indicates significant leverage, which likely supports the company's expansion and working capital requirements. The balance sheet structure reflects the capital-intensive nature of automotive component manufacturing, with debt financing supporting the company's strategic investments in production capacity and technology development.

Growth Trends And Dividend Policy

KBE demonstrates a commitment to shareholder returns through its dividend distribution of CNY 0.213 per share. The company's investment profile is characterized by substantial capital expenditures, suggesting focus on capacity expansion and technological advancement. The balance between dividend payments and reinvestment in the business indicates a strategy of maintaining shareholder returns while funding growth initiatives in the evolving automotive electrical components market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.07 billion, the company trades at a price-to-earnings ratio reflective of its position in the automotive supply chain. The beta of 0.515 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable demand characteristics within the automotive components sector. Market valuation appears to incorporate expectations for the company's participation in automotive electrification trends.

Strategic Advantages And Outlook

KBE's long-established presence since 1986 provides industry experience and customer relationships that newer entrants would find difficult to replicate. The company's specialization in EV cables positions it to benefit from the global transition to electric vehicles, while its diverse standard offerings maintain relevance across traditional automotive markets. Its subsidiary status within Ningbo Xinxie Industrial Group may provide strategic advantages in financing and operational support for continued market expansion.

Sources

Company financial reportsStock 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