investorscraft@gmail.com

Intrinsic ValueShaanxi Baoguang Vacuum Electric Device Co., Ltd. (600379.SS)

Previous Close$12.69
Intrinsic Value
Upside potential
Previous Close
$12.69

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

Shaanxi Baoguang Vacuum Electric Device Co., Ltd. is a specialized industrial manufacturer operating within China's electrical equipment and parts sector. Its core business involves the production and sale of critical components for power distribution and control systems, primarily vacuum interrupters and vacuum switchgear. These products are essential for medium-voltage circuit protection, enabling safe and reliable electricity transmission across utility, industrial, and infrastructure applications. The company generates revenue through the manufacturing and sale of its Baoguang-branded portfolio, which includes vacuum interrupters, embedded poles, electro-vacuum ceramic products, and related accessories for high-voltage apparatus. This positions it as a key supplier in the electrical infrastructure value chain. Its market position is bolstered by a established export footprint, with products reaching diverse international markets including the United Arab Emirates, India, and various European and Asian countries, indicating a recognized level of product quality and competitive pricing beyond its domestic base.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.46 billion for the period. It achieved a net income of CNY 90.4 million, resulting in a net profit margin of approximately 6.2%. Operating cash flow was positive at CNY 35.0 million, though this was significantly lower than net income, suggesting potential working capital investments or timing differences in cash collection.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.27, reflecting the company's earnings power on its equity base. Capital expenditures of CNY -47.9 million indicate ongoing investment in maintaining and potentially expanding its production capabilities. The disparity between operating cash flow and capital expenditures points towards a cash flow profile that requires careful management.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged with a strong liquidity position. Cash and equivalents of CNY 472.2 million substantially exceed total debt of CNY 38.9 million. This low debt-to-cash ratio provides significant financial flexibility and a robust buffer against operational or market downturns, indicating a very healthy financial state.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.10946. This payout represents a dividend yield based on the current earnings and share price. The export activities suggest a strategic focus on international growth to complement its domestic market presence.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.0 billion, the market assigns a specific multiple to the company's earnings and sales. A beta of 0.885 suggests the stock has historically been slightly less volatile than the broader market, which may reflect its niche industrial focus and stable underlying demand for its electrical components.

Strategic Advantages And Outlook

Key strategic advantages include its long-established operational history since 1970, specialized expertise in vacuum electric devices, and a diversified international customer base. The outlook is tied to global demand for electrical infrastructure and grid modernization, though the company must navigate competitive pressures and potential raw material cost fluctuations to sustain profitability.

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