investorscraft@gmail.com

Intrinsic ValueZhejiang Wellsun Intelligent Technology Co.,Ltd. (300882.SZ)

Previous Close$22.33
Intrinsic Value
Upside potential
Previous Close
$22.33

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

Zhejiang Wellsun Intelligent Technology Co., Ltd. operates as a specialized manufacturer within the technology hardware sector, focusing on electric energy measurement and power automation systems. The company's core revenue model is built on the research, production, and sale of a comprehensive portfolio of smart grid products, including single-phase and three-phase intelligent ammeters, concentrators, collectors, and terminals. This positions Wellsun as an integral supplier to utility companies and power grid operators seeking to modernize their infrastructure with accurate, reliable metering and data collection solutions. The company has established a significant international footprint, serving diverse markets across South Asia, Africa, the Middle East, and Europe, which diversifies its revenue streams and reduces reliance on any single geographic region. Its expansion into Internet of Things (IoT) equipment and distribution network automation systems reflects a strategic move to capitalize on the global trend toward grid digitalization and smart city development. Founded in 1992 and based in Tiantai, China, the company leverages its long-standing operational history to build trust and long-term relationships with its clientele in the highly technical and regulated energy sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 937.4 million, demonstrating its operational scale within its niche market. Net income stood at CNY 118.9 million, translating to a healthy net profit margin of approximately 12.7%. The company generated robust operating cash flow of CNY 175.8 million, which significantly exceeded its net income, indicating high-quality earnings and efficient working capital management. Capital expenditures of CNY 60.2 million suggest a moderate level of ongoing investment to maintain and grow its production capabilities.

Earnings Power And Capital Efficiency

Wellsun's earnings power is evidenced by its diluted earnings per share of CNY 0.42. The substantial operating cash flow, which is nearly 1.5 times the net income, underscores strong core profitability and effective conversion of earnings into cash. This high cash-generating ability provides the company with significant financial flexibility to fund operations, pursue strategic investments, and return capital to shareholders without relying heavily on external financing.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet, characterized by a substantial cash and equivalents position of CNY 591.6 million. This is complemented by a minimal total debt of only CNY 168,172, resulting in a net cash position that signifies superior financial health and low financial risk. This conservative capital structure provides a significant buffer against economic downturns and ample resources for potential acquisitions or organic growth initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.05. This payout represents a dividend yield on the current market capitalization and reflects a balanced approach to capital allocation, rewarding investors while retaining sufficient earnings for reinvestment. The international scope of its customer base provides a platform for potential growth by leveraging global demand for smart grid technologies.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.46 billion, the market valuation implies a price-to-earnings ratio that investors can derive from the provided EPS and share count. The notably low beta of 0.182 suggests the stock has historically exhibited lower volatility compared to the broader market, which may appeal to investors seeking defensive characteristics within the technology sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio, long-established presence since 1992, and diversified international customer base. The outlook is supported by global trends toward energy efficiency and grid modernization, which drive demand for its intelligent metering and automation solutions. Its strong balance sheet positions it well to navigate market cycles and capitalize on growth opportunities in both domestic and international power infrastructure markets.

Sources

Company Financial ReportsShenzhen 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