investorscraft@gmail.com

Intrinsic ValueChangzhou Wujin Zhongr Elec Tech Co Ltd (301587.SZ)

Previous Close$24.08
Intrinsic Value
Upside potential
Previous Close
$24.08

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

Changzhou Wujin Zhongrui Electronic Technology operates as a specialized manufacturer within the electrical equipment sector, focusing exclusively on the research, development, production, and sale of precision structural components for lithium-ion batteries. Its core product portfolio includes various structural combination caps, which are critical for the safety, performance, and integrity of battery cells used across consumer electronics, electric vehicles, and energy storage systems. The company's revenue model is fundamentally industrial B2B, deriving income from the manufacturing and direct sale of these highly engineered components to battery producers and pack assemblers. Founded in 2001 and based in the industrial hub of Changzhou, China, the firm is deeply embedded in the global battery supply chain. Its market position is that of a niche component supplier, competing on precision engineering, reliability, and cost-effectiveness in a capital-intensive industry dominated by large-scale battery manufacturers. The company's fortunes are intrinsically linked to the cyclical demand from the broader new energy and consumer electronics sectors, positioning it as a specialized player in a high-growth but competitive market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 636.5 million, achieving a net income of CNY 75.1 million. This translates to a net profit margin of approximately 11.8%, indicating reasonable profitability from its core manufacturing operations. The generation of CNY 51.1 million in operating cash flow, while positive, was significantly lower than net income, suggesting potential working capital absorption or timing differences in its cash conversion cycle, which merits further scrutiny.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with a diluted EPS of CNY 0.54. A notable feature of its financial activity was substantial capital expenditure of CNY -250.4 million, which significantly exceeded its operating cash flow. This indicates a period of aggressive investment in property, plant, and equipment, likely aimed at expanding production capacity or upgrading technology to capitalize on growth in the lithium battery market.

Balance Sheet And Financial Health

The balance sheet appears robust, characterized by a strong liquidity position with cash and equivalents of CNY 536.4 million. This cash balance is substantial relative to its minimal total debt of approximately CNY 0.62 million, resulting in a net cash position. This exceptionally low leverage provides significant financial flexibility and a strong buffer against industry downturns or operational challenges.

Growth Trends And Dividend Policy

The significant capital expenditure points to a clear growth-oriented strategy. Despite this investment focus, the company maintained a shareholder-friendly dividend policy, distributing CNY 0.35 per share. This payout represents a substantial portion of its earnings, indicating a commitment to returning capital to shareholders even while funding expansion initiatives from its strong cash reserves.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.71 billion, the market valuation implies significant growth expectations. The stock's beta of 1.33 suggests higher volatility than the broader market, which is typical for companies in the cyclical and growth-sensitive new energy sector. Investors appear to be pricing in future expansion and profitability improvements following the heavy capital investments.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-standing specialization in a critical battery component niche, a debt-free balance sheet providing operational agility, and its location within China's major battery manufacturing cluster. The outlook is directly tied to the execution of its capacity expansion and the sustained global demand for lithium batteries. Success hinges on effectively converting its recent capital investments into higher revenue and maintaining its profitability margins amid competitive pressures.

Sources

Company DescriptionFinancial Data Provided

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