investorscraft@gmail.com

Intrinsic ValueBeijing Dynamic Power Co.,LTD (600405.SS)

Previous Close$5.24
Intrinsic Value
Upside potential
Previous Close
$5.24

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

Beijing Dynamic Power operates as a specialized electrical equipment manufacturer focused on power supply solutions across multiple sectors in China and internationally. The company's core revenue model derives from designing, manufacturing, and selling sophisticated power systems including controllers, rectifiers, inverters, and power modules for industrial applications. Its diversified product portfolio extends into renewable energy systems featuring energy storage and photovoltaic products, electric drive systems for vehicles, fuel cell technology, and IDC infrastructure solutions. Operating within the competitive electrical equipment sector, the company leverages its technical expertise to serve industrial clients requiring reliable power management systems. While facing intense competition from both domestic and international players, Beijing Dynamic Power maintains market positioning through its integrated product offerings and established presence in China's industrial infrastructure ecosystem, though it operates in a capital-intensive industry requiring continuous technological innovation.

Revenue Profitability And Efficiency

The company reported revenue of CNY 584 million for the period, but experienced significant financial challenges with a net loss of CNY 415 million. This substantial loss, representing negative profitability, indicates operational inefficiencies and potential pricing pressures in its competitive market. The negative operating cash flow of CNY 162 million further underscores the company's current financial strain and challenges in converting sales into cash generation.

Earnings Power And Capital Efficiency

Beijing Dynamic Power demonstrated weak earnings power with a diluted EPS of -CNY 0.74, reflecting substantial value destruction for shareholders. The negative operating cash flow combined with capital expenditures of CNY 47 million indicates the company is investing while struggling to generate positive cash returns. This suggests inefficient capital allocation and challenges in achieving sustainable operational profitability.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 135 million against total debt of CNY 353 million, indicating moderate liquidity concerns. The debt-to-equity structure suggests some financial leverage, though the overall financial health appears strained given the significant operating losses and negative cash flows. The balance sheet position requires careful monitoring given the current operational challenges.

Growth Trends And Dividend Policy

Current financial performance shows contraction rather than growth, with substantial losses impacting the company's expansion capabilities. The absence of dividend payments reflects management's priority to conserve cash during this challenging period. The company's growth trajectory appears constrained by operational difficulties and market conditions affecting the industrial equipment sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.23 billion, the market appears to be pricing in potential recovery prospects despite current financial challenges. The beta of 0.76 suggests moderate volatility relative to the broader market, indicating investor perception of some stability despite the company's operational difficulties. Valuation metrics likely incorporate expectations for future turnaround efforts.

Strategic Advantages And Outlook

The company's strategic position in renewable energy and power systems aligns with China's green energy transition, providing potential long-term opportunities. However, immediate challenges include restoring profitability and improving cash flow generation. Success will depend on operational restructuring, cost management, and capitalizing on growing demand for energy storage and photovoltaic solutions in the Chinese market.

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