investorscraft@gmail.com

Intrinsic ValueXiangtan Electric Manufacturing Co. Ltd. (600416.SS)

Previous Close$14.30
Intrinsic Value
Upside potential
Previous Close
$14.30

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

Xiangtan Electric Manufacturing Co. Ltd. is a specialized industrial machinery manufacturer with a core business model centered on the production and sale of high-torque electrical propulsion systems and motors. The company generates revenue by supplying critical components, including AC/DC motors, urban rail transit equipment, electric vehicle drive systems, and wind turbine products, to a diverse industrial client base. Its operations are deeply embedded in China's infrastructure and heavy industry sectors, serving defense, energy, mining, transportation, and construction end-markets. Founded in 1936, the company leverages its long-standing operational history and technical expertise to maintain a position as a established domestic supplier. Its market positioning is that of a specialized industrial player, rather than a mass-market manufacturer, focusing on engineered solutions for specific and demanding applications. This niche focus provides some insulation from broader economic cycles but also ties its fortunes closely to domestic industrial and infrastructure investment policies.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 4.70 billion. It converted this into a net income of CNY 249 million, indicating a net profit margin of approximately 5.3%. Operating cash flow was positive at CNY 284 million, though capital expenditures of CNY 277 million consumed nearly all of it, reflecting ongoing investment in its industrial operations.

Earnings Power And Capital Efficiency

The firm's earnings power is demonstrated by its positive net income and operating cash flow. Its diluted earnings per share stood at CNY 0.19. Capital efficiency is moderate, as significant capital expenditures are required to maintain and develop its specialized manufacturing capabilities for large electrical systems and motors.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 2.53 billion. This is nearly offset by total debt of CNY 2.66 billion, indicating a manageable leverage profile. The company's financial health appears stable, supported by ample cash reserves relative to its operational scale.

Growth Trends And Dividend Policy

The company has not established a dividend policy, as evidenced by a dividend per share of zero, opting instead to retain earnings for reinvestment into the business. Growth is likely tied to capital expenditure cycles within its core end-markets, including infrastructure, energy, and transportation projects.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.57 billion, the market assigns a significant premium to its book value, reflecting expectations for its role in China's industrial and green energy transitions. A beta of 0.50 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantages include its long history, technical expertise in electrical propulsion, and entrenched position in key Chinese industrial supply chains. Its outlook is intrinsically linked to domestic policy supporting infrastructure development, urbanization, and the adoption of electric transportation and renewable energy.

Sources

Company FilingsShanghai Stock Exchange

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