investorscraft@gmail.com

Intrinsic ValueShandong University Electric Power Technology Co., Ltd. (301609.SZ)

Previous Close$48.41
Intrinsic Value
Upside potential
Previous Close
$48.41

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

Shandong University Electric Power Technology operates as a specialized technology company focused on China's power infrastructure sector. The company engages in research, development, manufacturing, and servicing of intelligent power grid monitoring equipment alongside new-energy products. This positions the firm at the intersection of traditional electrical equipment manufacturing and emerging clean energy technologies, serving utility companies, grid operators, and industrial clients requiring sophisticated power management solutions. The company leverages its academic affiliations to develop proprietary technologies for grid optimization and renewable energy integration. Its market position is characterized by specialization in high-value monitoring systems rather than commodity electrical components, targeting the modernization needs of China's extensive power network. The business model combines equipment sales with ongoing service and maintenance contracts, creating recurring revenue streams while addressing the critical need for grid reliability and efficiency improvements. This dual focus on traditional grid infrastructure and new energy applications provides diversification benefits within the broader energy transition landscape.

Revenue Profitability And Efficiency

The company generated CNY 658.1 million in revenue with net income of CNY 126.6 million, reflecting a robust net margin of approximately 19.2%. Operating cash flow of CNY 151.7 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 26.9 million were moderate relative to operating cash flow, suggesting disciplined investment in maintaining technological capabilities without excessive capital intensity.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.04 demonstrates solid earnings power relative to the company's scale. The substantial operating cash flow generation, nearly 1.2 times net income, highlights exceptional quality of earnings. The minimal capital expenditure requirements relative to cash flow indicate capital-light operations with high returns on invested capital, though specific ROIC calculations would require additional balance sheet detail for precise measurement.

Balance Sheet And Financial Health

The company maintains an exceptionally strong financial position with cash and equivalents of CNY 433.4 million against negligible total debt of CNY 0.74 million. This creates a substantial net cash position representing significant financial flexibility. The minimal leverage and substantial liquidity provide a strong buffer against market volatility and support potential strategic investments without requiring external financing.

Growth Trends And Dividend Policy

While specific historical growth rates are unavailable, the current profitability level suggests successful market positioning. The company maintains a conservative dividend policy with no dividend distribution, instead retaining earnings to fund organic growth and technological development. This approach aligns with typical growth-phase technology companies prioritizing reinvestment over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.93 billion, the company trades at a significant premium to current earnings, reflecting market expectations for future growth in China's smart grid and new energy sectors. The valuation multiples suggest investors anticipate substantial expansion beyond current revenue levels, potentially driven by China's ongoing grid modernization initiatives and renewable energy adoption.

Strategic Advantages And Outlook

The company's strategic advantages include its technological specialization and positioning within China's critical energy infrastructure modernization. The outlook appears favorable given national priorities toward grid intelligence and renewable integration, though dependent on execution and competitive dynamics. The strong balance sheet provides strategic optionality for organic investment or potential acquisitions to enhance technological capabilities and market reach.

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