investorscraft@gmail.com

Intrinsic ValueLanzhou GreatWall Electrical Co., Ltd (600192.SS)

Previous Close$9.34
Intrinsic Value
Upside potential
Previous Close
$9.34

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

Lanzhou GreatWall Electrical operates as a diversified electrical equipment manufacturer serving China's industrial infrastructure sectors. The company generates revenue through the research, development, and sale of comprehensive electrical solutions spanning high, medium, and low voltage components, transmission automation systems, and power distribution devices. Its product portfolio targets critical industries including power generation, transmission, nonferrous metals, petrochemicals, and transportation infrastructure, positioning it as an integrated supplier to China's industrial base. With exports reaching 62 countries across Europe, Asia, Africa, and Australia, the company maintains an international footprint while remaining deeply rooted in domestic industrial development. The additional diversification into fruit and vegetable juices represents a non-core segment that provides revenue stability but differs fundamentally from its primary electrical engineering focus. This dual business model creates a unique market position combining industrial technology with consumer goods, though the electrical division remains the core competency and primary growth driver within China's expanding infrastructure investment landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.68 billion but experienced significant challenges with a net loss of CNY -225 million and negative diluted EPS of -0.51. Operating cash flow remained positive at CNY 63 million, though capital expenditures of CNY -75 million exceeded operating cash generation, indicating investment requirements outweighing current operational cash production.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The negative earnings performance suggests operational inefficiencies or market pressures affecting profitability. Capital efficiency metrics would require improvement to align investments with returns, particularly given the cash flow coverage of capital expenditures.

Balance Sheet And Financial Health

The balance sheet shows CNY 449 million in cash against total debt of CNY 1.42 billion, indicating leveraged financial positioning. The debt-to-equity structure warrants monitoring given the current loss-making operational environment and the company's capital-intensive industrial manufacturing requirements.

Growth Trends And Dividend Policy

No dividend distribution occurred during the period, consistent with the loss-making position. Growth trends appear challenged by the negative profitability, though international export reach to 62 countries provides potential expansion avenues if operational performance can be restored to positive territory.

Valuation And Market Expectations

With a market capitalization of CNY 4.35 billion, the market appears to be pricing in recovery potential beyond current financial performance. The beta of 0.659 suggests lower volatility than the broader market, possibly reflecting expectations of stability through diversified operations despite current profitability challenges.

Strategic Advantages And Outlook

Strategic advantages include diversified industrial exposure and international market access, though current operational performance requires turnaround. The outlook depends on improving profitability in core electrical segments while managing the non-core juice division, potentially requiring strategic refocusing to enhance overall financial stability and growth prospects.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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