investorscraft@gmail.com

Intrinsic ValueContemporary Amperex Technology Co., Limited (3750.HK)

Previous CloseHK$491.00
Intrinsic Value
Upside potential
Previous Close
HK$491.00

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

Contemporary Amperex Technology Co. Limited (CATL) is a global leader in the design, development, and manufacturing of lithium-ion batteries for electric vehicles (EVs) and energy storage systems (ESS). Operating within the industrials sector's electrical equipment segment, the company generates revenue through the sale of battery cells, modules, packs, and complete systems, alongside battery materials and recycling services. Its core business model is capital-intensive manufacturing, leveraging scale and technological innovation to supply a global customer base of automotive OEMs and utility providers. CATL has established a dominant market position as the world's largest EV battery manufacturer by volume, securing long-term supply agreements with major automakers. The company competes on technological advancement, including high-energy-density cells and rapid-charging capabilities, while continuously expanding production capacity to maintain its cost leadership. Its market strength is underpinned by deep integration into the Chinese supply chain and a growing international footprint, positioning it as a critical enabler of the global energy transition.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 362.0 billion, demonstrating its massive scale. Net income reached HKD 50.7 billion, reflecting strong profitability despite industry-wide pricing pressures. The company's operational efficiency is evidenced by its substantial operating cash flow of HKD 100.6 billion, which significantly exceeds capital expenditure requirements.

Earnings Power And Capital Efficiency

The firm exhibits formidable earnings power, with diluted EPS of HKD 11.58. Capital allocation remains focused on growth, with capital expenditures of HKD 31.8 billion directed towards capacity expansion and technological advancement. The strong operating cash flow generation provides ample internal funding for these strategic investments.

Balance Sheet And Financial Health

The balance sheet is characterized by a formidable liquidity position, with cash and equivalents of HKD 303.5 billion. Total debt stands at HKD 113.5 billion, resulting in a conservative net cash position. This provides significant financial flexibility to navigate market cycles and pursue strategic opportunities.

Growth Trends And Dividend Policy

Growth is driven by global electrification trends, though the pace may moderate from historical highs. The company has initiated a dividend policy, distributing HKD 1.104 per share, signaling a commitment to shareholder returns while retaining sufficient capital for reinvestment in its capital-intensive expansion plans.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.75 trillion, the valuation reflects high growth expectations embedded in the global energy transition. A beta of 0.876 suggests the stock is slightly less volatile than the broader market, potentially indicating perceived stability despite its growth profile.

Strategic Advantages And Outlook

CATL's strategic advantages include its technology leadership, immense manufacturing scale, and entrenched customer relationships. The outlook remains positive, underpinned by long-term demand for electrification, though it faces challenges from competition, geopolitical factors, and potential industry consolidation.

Sources

Company Annual ReportHong Kong 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