investorscraft@gmail.com

Intrinsic ValueState Grid Yingda Co.,Ltd. (600517.SS)

Previous Close$6.69
Intrinsic Value
Upside potential
Previous Close
$6.69

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

State Grid Yingda Co., Ltd. operates as a diversified industrial conglomerate with a core focus on China's power infrastructure sector. Its primary revenue streams are derived from manufacturing and supplying critical electrical equipment, including distribution transformers, amorphous iron cores, integrated substations, and smart grid components like online monitoring systems. The company further diversifies its operations through significant non-industrial financial services, encompassing trust, securities, and futures businesses, alongside emerging ventures in carbon asset development and green supply chain management. As a subsidiary of the State Grid Yingda International Holdings Group, it holds a strategically advantageous position within China's state-controlled energy ecosystem. This affiliation provides stable demand from national grid projects and enhances its market credibility. Its integrated offering, which spans from equipment manufacturing to project construction and subsequent operation and maintenance services, creates a comprehensive solution for power transmission and distribution networks, solidifying its role as a key enabler of the country's energy security and transition initiatives.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 11.29 billion for the period, demonstrating its significant scale within its markets. Profitability is strong, with net income reaching CNY 1.57 billion, translating to a healthy net margin. Operational efficiency is highlighted by substantial operating cash flow of CNY 4.35 billion, significantly exceeding capital expenditures, indicating effective conversion of earnings into cash.

Earnings Power And Capital Efficiency

State Grid Yingda exhibits solid earnings power, generating a diluted EPS of CNY 0.28. The company's capital allocation appears disciplined, as evidenced by modest capital expenditures of CNY -181 million relative to its strong operating cash flow. This suggests a capital-efficient model that does not require heavy reinvestment to maintain its current operations and profitability.

Balance Sheet And Financial Health

The balance sheet shows a substantial cash position of CNY 7.14 billion, providing a strong liquidity buffer. However, this is accompanied by total debt of CNY 8.34 billion. The company's low beta of 0.534 indicates a stock that is less volatile than the broader market, which may reflect its stable, state-affiliated business model and financial profile.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.083 per share. Its involvement in high-growth areas like carbon asset management and green energy solutions positions it to potentially benefit from China's ongoing energy transition and decarbonization policies, offering avenues for future expansion beyond its traditional industrial base.

Valuation And Market Expectations

With a market capitalization of approximately CNY 33.57 billion, the market assigns a valuation that reflects the company's stable earnings and strategic position. The P/E ratio, derived from the current EPS, suggests the market prices the stock considering its profitability and its role within the state-controlled infrastructure sector.

Strategic Advantages And Outlook

Its principal strategic advantage is its affiliation with the State Grid ecosystem, ensuring a predictable demand pipeline for its core products and services. The outlook is supported by China's continuous investment in grid modernization and decarbonization, which should drive sustained demand for its electrical equipment and create opportunities in its newer carbon and financial services segments.

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