investorscraft@gmail.com

Intrinsic ValueChongqing VDL Electronics Co., Ltd. (301121.SZ)

Previous Close$40.51
Intrinsic Value
Upside potential
Previous Close
$40.51

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

Chongqing VDL Electronics operates as a specialized manufacturer of micro lithium batteries, serving the global consumer electronics industry. The company's core revenue model is derived from the design, production, and sale of its proprietary battery products, which include rechargeable coin cells, square pouch batteries, and cylindrical pouch batteries. These components are essential for powering a wide array of compact electronic devices, positioning the firm within the broader electrical equipment and parts sector. Founded in 2007 and based in Chongqing, China, VDL has established itself as a niche supplier in a highly competitive market. Its strategic focus on miniaturized power solutions caters to the evolving demands for smaller, more efficient energy storage in portable gadgets. The company's market position is defined by its specialization in micro-batteries, a segment that requires significant technical expertise and manufacturing precision. This focus allows it to compete against larger, diversified battery makers by offering tailored products for specific applications where space and weight are critical constraints.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.14 billion, achieving a net income of CNY 80.2 million. This translates to a net profit margin of approximately 7.0%, indicating moderate profitability. The diluted earnings per share stood at CNY 1.14. Operating cash flow was a healthy CNY 142.0 million, which comfortably covered capital expenditures of CNY 221.6 million, reflecting solid cash generation from core operations.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated by its positive net income and operating cash flow. The significant capital expenditure, which exceeded operating cash flow, suggests an active investment phase, likely aimed at expanding production capacity or enhancing technological capabilities. The efficiency of these investments will be critical for future earnings growth and returns on invested capital.

Balance Sheet And Financial Health

Chongqing VDL maintains a robust liquidity position with cash and equivalents of CNY 831.7 million. Total debt is reported at CNY 511.4 million. The substantial cash balance provides a strong buffer against its debt obligations and supports financial flexibility. The balance sheet appears healthy, with ample liquidity to fund operations and strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.25. This payout, against an EPS of CNY 1.14, implies a dividend payout ratio of approximately 22%, indicating a balanced approach between returning capital to shareholders and retaining earnings for reinvestment and future growth. The high level of capital expenditure points towards a focus on expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.05 billion, the market values the company at a significant multiple relative to its current earnings. A beta of 1.62 indicates higher volatility than the broader market, reflecting investor perception of elevated risk or growth potential tied to its specialized industrial sector and operational base in China.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialization within the micro lithium battery niche, catering to the persistent demand for miniaturization in consumer electronics. Its outlook is tied to global trends in portable devices and the adoption of compact power solutions. The key challenge will be maintaining technological relevance and competitive pricing against larger manufacturers while navigating the capital-intensive nature of the industry.

Sources

Company Public FilingsShenzhen 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