investorscraft@gmail.com

Intrinsic ValueKangping Technology (Suzhou) Co., Ltd. (300907.SZ)

Previous Close$29.54
Intrinsic Value
Upside potential
Previous Close
$29.54

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

Kangping Technology operates as a specialized manufacturer within the electrical equipment sector, focusing on the comprehensive development and production of electric tool motors and complete machine systems. The company's core revenue model is built on designing, manufacturing, and selling these precision components and finished products, along with related accessories, primarily serving the professional and consumer power tool markets. Based in Suzhou, China, a major industrial hub, Kangping leverages regional supply chain advantages to cater to both domestic and international demand for reliable, efficient motor technology. Its position within the industrials sector is characterized by a focus on intermediate manufacturing, supplying essential components that power a wide range of electric tools used in construction, manufacturing, and DIY applications. The company's integrated approach—spanning R&D through to final assembly—allows it to control quality and cost across the production process, potentially offering a competitive edge in a market sensitive to performance and price. This strategic focus on a specific niche within the broader electrical equipment industry helps it avoid direct competition with larger, diversified industrial conglomerates, instead carving out a defensible position as a specialized supplier.

Revenue Profitability And Efficiency

For the fiscal year, Kangping Technology reported revenue of approximately CNY 1.16 billion, achieving a net income of CNY 85.1 million. This translates to a net profit margin of roughly 7.3%, indicating moderate profitability after accounting for all expenses. The company generated operating cash flow of CNY 120 million, which comfortably exceeded its net income, suggesting healthy cash conversion from its core operations and efficient management of working capital.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.89, reflecting its earnings power on a per-share basis. Capital expenditures were CNY 31.4 million, which were more than covered by the robust operating cash flow, indicating the business is funding its investments internally without straining its financial resources. This positive free cash flow generation underscores a fundamentally efficient operational model.

Balance Sheet And Financial Health

Kangping Technology maintains a conservative financial structure, with cash and equivalents of CNY 234.6 million against total debt of CNY 164.3 million. This results in a net cash position, providing a significant buffer and financial flexibility. The low level of leverage suggests a strong balance sheet with minimal solvency risk, which is advantageous for navigating economic cycles and funding future growth initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend per share of CNY 0.5. This represents a payout ratio of approximately 56% of its diluted EPS, indicating a balanced approach that rewards investors while retaining earnings for reinvestment. The relationship between its market capitalization, earnings, and dividend will be key for investors assessing its total return potential.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.36 billion, the market valuation implies certain growth expectations relative to the company's current earnings and revenue base. The exceptionally low beta of 0.171 suggests the stock has historically exhibited very low correlation with broader market movements, which may appeal to investors seeking defensive characteristics within the industrials sector.

Strategic Advantages And Outlook

Kangping's strategic advantage lies in its focused, integrated model within the electric tool supply chain. Its net cash position provides a solid foundation to withstand industry downturns and pursue selective growth opportunities, whether through organic R&D or potential acquisitions. The outlook will depend on its ability to maintain technological relevance and cost competitiveness in the evolving market for electric tools and their core components.

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