investorscraft@gmail.com

Intrinsic ValueZhejiang EV-Tech Co., Ltd. (301607.SZ)

Previous Close$47.68
Intrinsic Value
Upside potential
Previous Close
$47.68

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 EV-Tech Co., Ltd. operates as a specialized automotive components manufacturer focused exclusively on the rapidly expanding new energy vehicle (NEV) sector. The company's core business involves the research, development, production, and sales of high-voltage power supply systems, which are critical components for electric vehicles. Operating within the Consumer Cyclical sector's Auto Parts industry, EV-Tech serves as a key supplier to NEV manufacturers, providing essential technology that enables vehicle electrification. The company's strategic positioning capitalizes on China's aggressive push toward electric mobility and government-supported NEV adoption targets. As a specialized component supplier, EV-Tech occupies a niche but essential role in the automotive supply chain, differentiating itself through technical expertise in high-voltage systems rather than competing in the broader automotive components market. This focused approach allows the company to develop deep domain knowledge in power electronics and battery management systems, which are fundamental to EV performance and safety. The company's headquarters in Huzhou, China, places it within one of the country's major automotive manufacturing regions, providing proximity to key customers and supply chain partners. EV-Tech's market position reflects the ongoing transformation of the automotive industry toward electrification, with the company serving as an enabler rather than a vehicle manufacturer itself. This business model exposes the company to both the growth opportunities and competitive pressures characteristic of emerging technology sectors within established industries.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 1.93 billion for FY 2024, demonstrating its established position in the NEV supply chain. Profitability metrics show net income of CNY 94.6 million, resulting in diluted EPS of CNY 1.05. Operating cash flow was positive at CNY 25.9 million, though capital expenditures of CNY -150.0 million indicate significant ongoing investment in production capacity and technological development to support future growth in the competitive EV components market.

Earnings Power And Capital Efficiency

EV-Tech maintains moderate earnings power with a net margin of approximately 4.9% for the period. The company's capital allocation strategy appears focused on growth, as evidenced by substantial capital expenditures relative to operating cash flow. This investment pattern suggests the company is prioritizing capacity expansion and technological advancement over immediate capital returns, which is consistent with its position in the rapidly evolving NEV components sector.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 507.9 million, providing substantial financial flexibility. Total debt of CNY 64.9 million indicates a conservative leverage profile, with debt representing a minimal portion of the company's capital structure. This financial conservatism, combined with healthy cash reserves, positions the company to weather industry cyclicality while funding ongoing research and development initiatives.

Growth Trends And Dividend Policy

The company maintains a minimal dividend policy with a dividend per share of CNY 0.01, reflecting a strategy of retaining earnings for reinvestment in growth opportunities. This approach aligns with the capital-intensive nature of the NEV components industry and the company's apparent focus on expanding its technological capabilities and market share in a high-growth sector, rather than prioritizing immediate shareholder returns through dividends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.82 billion, the company trades at a significant premium to its current earnings, reflecting market expectations for future growth in the NEV sector. The beta of 1.72 indicates higher volatility than the broader market, which is characteristic of companies operating in emerging technology segments within the automotive industry and suggests investor perception of both growth potential and sector-specific risks.

Strategic Advantages And Outlook

EV-Tech's strategic advantage lies in its specialized focus on high-voltage power systems for NEVs, positioning it to benefit from the global transition to electric mobility. The company's technical expertise and manufacturing capabilities provide a foundation for continued relevance in an increasingly competitive market. The outlook remains tied to broader NEV adoption trends, regulatory support for electrification, and the company's ability to maintain technological competitiveness against both domestic and international component suppliers.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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