investorscraft@gmail.com

Intrinsic ValueUgreen Group Ltd (301606.SZ)

Previous Close$73.15
Intrinsic Value
Upside potential
Previous Close
$73.15

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

Ugreen Group Limited operates as a comprehensive consumer electronics manufacturer and distributor, specializing in the research, development, and sale of a diverse portfolio of peripheral devices. The company's core revenue model is built on direct-to-consumer sales of its proprietary branded products across multiple categories, including electronic storage solutions, smart charging accessories, mobile and computer peripherals, and lifestyle devices. This diversified approach mitigates reliance on any single product line while capitalizing on the growing global demand for connectivity and power management solutions. Operating within the competitive Electrical Equipment & Parts sector, Ugreen has established a distinct market position by focusing on innovation, quality certification (such as MFi for Apple products), and a broad product ecosystem that enhances user experience across personal, professional, and automotive environments. The company leverages its Shenzhen base to maintain cost-efficient manufacturing and supply chain agility, serving both domestic Chinese and international markets. Ugreen's strategy emphasizes vertical integration from design to distribution, allowing for strong margin control and rapid response to evolving consumer electronics trends, positioning it as a value-oriented alternative to premium brands in the crowded accessories market.

Revenue Profitability And Efficiency

For the fiscal year, Ugreen Group reported revenue of CNY 6.17 billion, achieving a net income of CNY 462 million. This translates to a net profit margin of approximately 7.5%, indicating moderate profitability within the competitive consumer electronics space. The company demonstrated solid cash generation, with operating cash flow of CNY 624 million significantly exceeding net income, suggesting healthy working capital management and high-quality earnings. Capital expenditures were a modest CNY 28 million, reflecting an asset-light model focused on research and development rather than heavy manufacturing infrastructure.

Earnings Power And Capital Efficiency

Ugreen's diluted earnings per share stood at CNY 1.18, providing a clear measure of shareholder earnings power. The company exhibits strong capital efficiency, as evidenced by operating cash flow that comfortably covers both profitability and investment needs. The minimal capital expenditure requirement relative to operating cash flow highlights a business model that does not require significant reinvestment to maintain operations, freeing up cash for potential growth initiatives or shareholder returns.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with cash and equivalents of CNY 1.14 billion against total debt of just CNY 118 million, resulting in a substantial net cash position. This conservative financial structure provides significant liquidity and financial flexibility, with minimal leverage risk. The strong cash position supports ongoing R&D investments and market expansion efforts without relying on external financing, positioning Ugreen for sustainable growth.

Growth Trends And Dividend Policy

Ugreen has implemented a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.6. This represents a payout ratio of approximately 51% of diluted EPS, balancing income return to shareholders with retained earnings for future growth. The company's growth trajectory appears focused on organic expansion through product category diversification and international market penetration, supported by its strong cash flow generation and healthy balance sheet.

Valuation And Market Expectations

With a market capitalization of approximately CNY 27.5 billion, the market values Ugreen at a significant premium to its reported earnings, reflecting growth expectations in the consumer electronics accessory market. The company's beta of 1.62 indicates higher volatility than the broader market, typical for technology-oriented consumer discretionary stocks. This valuation suggests investor confidence in Ugreen's ability to maintain its competitive position and expand its market share globally.

Strategic Advantages And Outlook

Ugreen's strategic advantages include its diversified product portfolio, strong supply chain integration, and focus on certified quality standards that build brand trust. The outlook remains positive given the continuous demand for electronic peripherals driven by device proliferation and technological upgrades. The company's financial strength provides a buffer against market cyclicality and enables strategic investments in innovation to capture emerging opportunities in smart charging and connectivity solutions.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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