investorscraft@gmail.com

Intrinsic ValueTBEA Co., Ltd. (600089.SS)

Previous Close$27.20
Intrinsic Value
Upside potential
Previous Close
$27.20

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

TBEA Co., Ltd. is a globally integrated industrial conglomerate operating primarily in the electrical equipment and power infrastructure sectors. Its core revenue model is diversified across manufacturing and selling critical power transmission and transformation equipment, including transformers, switchgear, and cables, alongside a significant presence in renewable energy through photovoltaic products, polycrystalline silicon, and inverters. The company further extends its value chain into new materials, producing high-purity aluminum and alloy products, and engages in energy solutions, including the construction and operation of UHV power projects and renewable power plants. This multifaceted approach positions TBEA as a key enabler of global energy transition and grid modernization, serving utilities and industrial clients worldwide. Its extensive vertical integration, from raw material production to complex engineering solutions, provides a distinct competitive advantage in cost control and supply chain security within the industrials sector, solidifying its status as a critical domestic champion in China's strategic power equipment industry.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 97.9 billion for the period. Profitability was demonstrated by a net income of CNY 4.13 billion, resulting in a net profit margin of approximately 4.2%. Strong operating cash flow of CNY 12.95 billion indicates healthy conversion of earnings into cash, supporting operational liquidity and investment capacity.

Earnings Power And Capital Efficiency

TBEA generated diluted earnings per share of CNY 0.80, reflecting its earnings power on a per-share basis. The significant capital expenditure of CNY -16.96 billion highlights substantial ongoing investments in its industrial and renewable energy operations, which are crucial for maintaining its competitive positioning and driving future growth.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 28.14 billion. Total debt stands at CNY 36.80 billion, indicating a manageable leverage profile. The company's financial health appears stable, supported by its strong operating cash flow generation relative to its debt obligations.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.25. This payout, combined with its substantial reinvestment via capital expenditures, reflects a balanced strategy of returning capital to shareholders while funding growth initiatives in its core and emerging business segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 74.6 billion, the market valuation implies certain growth and profitability expectations. A beta of 0.56 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking exposure to the industrial and energy transition themes with moderate risk.

Strategic Advantages And Outlook

TBEA's strategic advantages lie in its vertical integration, diverse product portfolio, and alignment with global energy transition trends. Its outlook is underpinned by continued demand for grid infrastructure and renewable energy solutions, though it remains subject to commodity price cycles and global macroeconomic conditions influencing capital project spending.

Sources

Company DescriptionProvided Financial Data

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