investorscraft@gmail.com

Intrinsic ValueTianjin Benefo Tejing Electric Co., Ltd. (600468.SS)

Previous Close$7.18
Intrinsic Value
Upside potential
Previous Close
$7.18

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

Tianjin Benefo Tejing Electric operates as a specialized manufacturer within China's power equipment sector, generating revenue through the design, production, and sale of a diverse portfolio of electrical components and systems. Its core offerings include medium voltage epoxy resin transformers, low-voltage circuit breakers, intelligent switchgears, and a range of advanced superconducting materials and application products such as wires, coils, and magnets. The company serves a broad industrial clientele across critical infrastructure segments including electric power, energy, petrochemical, defense, and shipbuilding, providing essential components for power distribution and control. Its market position is anchored in technical specialization and a comprehensive product suite that supports modernization and reliability in energy infrastructure, though it operates in a highly competitive landscape with larger industrial conglomerates.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.96 billion for the period but experienced a net loss of CNY 109 million, indicating significant profitability challenges. Operating cash flow was positive at CNY 190 million, which helped fund capital expenditures of CNY 59 million. The negative diluted EPS of -0.10 reflects the net loss incurred during the fiscal year, highlighting pressure on bottom-line performance despite its revenue scale.

Earnings Power And Capital Efficiency

Current earnings power is constrained, as evidenced by the net loss. The positive operating cash flow suggests some underlying cash generation from core operations, which is a relative strength. Capital expenditures are modest relative to operating cash flow, indicating a disciplined approach to investment, though the overall return on capital appears negative for the period.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 837 million against total debt of CNY 426 million, providing a comfortable cushion. The debt level is manageable relative to its cash holdings, suggesting a moderate financial risk profile. The company's overall financial health is supported by this strong liquidity, though the recent net loss is a concern.

Growth Trends And Dividend Policy

Recent performance indicates top-line stability but bottom-line contraction, with a net loss contrasting the prior year's profitability. Despite this, the company maintained a dividend distribution of CNY 0.03 per share, signaling a commitment to shareholder returns. Future growth is likely tied to demand from its core industrial and infrastructure end-markets, which are cyclical in nature.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.06 billion, the market is valuing the company at a significant multiple to its revenue, implying expectations of a future recovery in profitability. The beta of 0.76 suggests lower volatility than the broader market, which may reflect its established industrial niche. The valuation appears to factor in potential long-term value beyond current earnings challenges.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio, particularly in superconducting materials and intelligent power distribution, which cater to modernization trends in energy infrastructure. Its outlook is contingent on improving operational efficiency and returning to profitability. Success will depend on leveraging its technological capabilities to capture demand in key sectors like energy and petrochemicals while managing cost pressures.

Sources

Company Annual ReportShanghai Stock Exchange disclosures

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