investorscraft@gmail.com

Intrinsic ValueHunan Corun New Energy Co., Ltd. (600478.SS)

Previous Close$7.01
Intrinsic Value
Upside potential
Previous Close
$7.01

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

Hunan Corun New Energy Co., Ltd. is a specialized manufacturer operating within China's dynamic energy storage and battery sector, primarily serving the industrials segment. Its core revenue model is built on the production and sale of advanced battery materials, including continuous band-shaped nickel foam and punched nickel-plated steel band, alongside finished battery products for both civil and automotive applications. The company further diversifies its income streams through a non-ferrous metal trading business, leveraging its expertise in material sourcing. Operating in a highly competitive market driven by the global transition to electrification and renewable energy storage solutions, Corun New Energy has established a niche position as an integrated supplier. Its market positioning is that of a specialized domestic player, focusing on the nickel-metal hydride (Ni-MH) battery technology chain, which serves specific segments of the consumer electronics and hybrid vehicle markets. This focus on a specific battery chemistry, rather than the more common lithium-ion, differentiates its product portfolio and market approach within the broader energy storage industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 3.94 billion. However, profitability was subdued with a net income of CNY 78.14 million, indicating significant margin pressures. Operating cash flow was strong at CNY 516 million, showcasing effective conversion of sales into cash, which supported substantial capital expenditures of CNY 284 million for growth initiatives.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, as reflected in a diluted EPS of CNY 0.05. Capital allocation is directed towards growth, evidenced by significant investments in property, plant, and equipment. The positive operating cash flow, which exceeds net income, suggests healthy underlying cash generation from its core operations despite profitability challenges.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 1.65 billion. Total debt stands at CNY 2.47 billion, indicating a leveraged financial structure. The company's beta of 0.525 suggests its stock is less volatile than the broader market, which may appeal to certain investors seeking stability within the industrials sector.

Growth Trends And Dividend Policy

Capital expenditure levels signal a focus on capacity expansion and technological advancement. The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.02 per share. This balanced approach indicates a strategy that funds growth while providing direct returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.19 billion, the market assigns a significant valuation multiple relative to its current earnings. This premium likely reflects investor expectations for future growth in the energy storage sector and the company's strategic positioning within the evolving Chinese new energy landscape.

Strategic Advantages And Outlook

The company's strategic advantage lies in its vertical integration within the Ni-MH battery supply chain and its established presence in China's market. The outlook is tied to the adoption rates of its specific battery technologies in automotive and consumer applications, alongside its ability to navigate competitive and cost pressures to improve profitability over the long term.

Sources

Public financial disclosuresShanghai Stock Exchange filings

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