investorscraft@gmail.com

Intrinsic ValueWolong Electric Group Co.,Ltd. (600580.SS)

Previous Close$43.94
Intrinsic Value
Upside potential
Previous Close
$43.94

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

Wolong Electric Group Co., Ltd. is a prominent industrial manufacturer specializing in the design, production, and global distribution of a comprehensive portfolio of motors, control devices, and power transmission equipment. Its core revenue model is driven by B2B sales across diverse sectors, including automotive, HVAC, oil and gas, power generation, and industrial automation. The company's extensive product range, from low-voltage IEC motors to high-voltage synchronous motors and EV drivetrains, positions it as an integrated solutions provider in the electrical equipment sector. Operating from its base in Shaoxing, China, and founded in 1984, Wolong leverages its long-standing manufacturing expertise and broad industry applications to serve a global clientele, competing on technological capability and a diversified industrial footprint rather than low-cost alone. This established market presence across essential industries provides a stable, though cyclical, demand base for its engineered products.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of CNY 16.25 billion, achieving a net income of CNY 792.8 million. This translates to a net profit margin of approximately 4.9%, indicating moderate profitability amidst competitive industrial markets. Operating cash flow was a healthy CNY 1.54 billion, providing a solid foundation for funding operations and strategic investments.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 0.61, reflecting its earnings power on a per-share basis. Capital expenditures of CNY -1.20 billion indicate significant ongoing investment in maintaining and expanding its production capabilities, which is typical for a capital-intensive manufacturing business focused on long-term growth.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 3.19 billion against total debt of CNY 4.72 billion. This suggests a manageable leverage profile, though the company is not net-cash. The balance between liquidity and debt obligations appears appropriate for an industrial firm of its scale, supporting ongoing operations and investments.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.15. This represents a payout from current earnings, signaling a commitment to returning capital while retaining sufficient funds for reinvestment into the business to pursue growth opportunities in its core and adjacent markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 71.9 billion, the market assigns a significant valuation multiple relative to its current earnings, implying expectations for future growth and profitability expansion. A beta of 0.747 suggests the stock has historically been less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified industrial application base and integrated product portfolio, which mitigates sector-specific downturns. Its expansion into growth areas like electric vehicle motors and industrial automation positions it to capitalize on global electrification and automation trends, though it remains exposed to broader macroeconomic cycles.

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