investorscraft@gmail.com

Intrinsic ValueBaoding Tianwei Baobian Electric Co., Ltd. (600550.SS)

Previous Close$14.15
Intrinsic Value
Upside potential
Previous Close
$14.15

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

Baoding Tianwei Baobian Electric Co., Ltd. is a specialized industrial machinery manufacturer operating within China's critical power infrastructure sector. The company's core revenue model is derived from the design, production, and sale of a comprehensive portfolio of high-technology power transformers and related equipment. Its product lineup includes phase-shifting, dry type, HVDC, gas insulated, and traction transformers, alongside reactors, catering primarily to domestic energy transmission and distribution networks. As an established player founded in 1958, the company leverages its long-standing operational history and technical expertise to serve the demands of China's expansive and evolving power grid modernization initiatives. Its market position is that of a specialized domestic supplier, competing in a sector driven by government infrastructure investment, technological capability, and reliability. The company also engages in exports, providing an additional revenue stream, though its primary focus and competitive context remain deeply rooted in serving the needs of the Chinese industrial and energy sectors.

Revenue Profitability And Efficiency

The company generated revenue of CNY 4.74 billion for the period. Profitability appears modest with a net income of CNY 96.3 million, indicating thin margins in a competitive and capital-intensive industry. Operating cash flow of CNY 263.3 million was positive and significantly higher than net income, suggesting reasonable cash conversion from its operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.052, reflecting the company's current earnings power. Capital expenditures of CNY -62.7 million were substantially lower than operating cash flow, indicating the company is not in a heavy investment cycle and is generating free cash flow, which is a positive sign for capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 1.18 billion against total debt of CNY 1.34 billion. This suggests a manageable leverage profile with a net debt position that is not excessive. The company maintains adequate liquidity to meet its obligations and fund operations.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, indicating a retention of all earnings to potentially fund future growth or strengthen the balance sheet. Growth trends are not explicitly verifiable from the provided data alone, but its fortunes are likely tied to domestic infrastructure and energy investment cycles.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.36 billion, the market assigns a significant premium to the company's current earnings, implying expectations of future growth or a strategic position. A beta of 1.129 indicates the stock has slightly higher volatility than the broader market.

Strategic Advantages And Outlook

The company's strategic advantages include its long history, specialized product portfolio, and entrenched position within China's power equipment supply chain. Its outlook is intrinsically linked to national energy policy and infrastructure spending, which provides a stable baseline demand but also subjects it to cyclicality and competitive pressures.

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