investorscraft@gmail.com

Intrinsic ValueBeijing Sifang Automation Co.,Ltd (601126.SS)

Previous Close$37.52
Intrinsic Value
Upside potential
Previous Close
$37.52

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

Beijing Sifang Automation is a specialized industrial technology provider operating in the electrical equipment and power systems automation sector. The company generates revenue through the sale of sophisticated intelligent electronic devices (IEDs), integrated automation solutions, and engineering services for power generation, transmission, and distribution infrastructure. Its core business model involves providing critical control and protection systems that ensure the reliability and efficiency of electrical grids, renewable energy plants, and industrial power applications. Sifang serves utilities, industrial enterprises, and transportation authorities with tailored solutions that enhance operational safety and grid stability. The company maintains a strong market position in China's power automation industry, leveraging its deep technical expertise and long-standing relationships with state-owned grid operators. Its focus on digital substations, renewable integration, and smart grid technologies positions it at the forefront of China's energy modernization initiatives. The company competes by offering comprehensive portfolios that span protection, monitoring, and control systems across the entire power value chain.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 6.95 billion for the period, demonstrating strong demand for its power automation solutions. Net income reached CNY 715.6 million, reflecting a healthy net margin of approximately 10.3%. Operating cash flow generation was solid at CNY 1.25 billion, significantly exceeding net income and indicating high-quality earnings conversion from operations.

Earnings Power And Capital Efficiency

Sifang Automation exhibited strong earnings power with diluted EPS of CNY 0.87, supported by efficient operations in the high-value power systems market. The company generated substantial operating cash flow while maintaining moderate capital expenditures of CNY 167.4 million, resulting in strong free cash flow generation that supports both growth investments and shareholder returns.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 3.53 billion in cash and equivalents against total debt of CNY 1.17 billion, providing significant liquidity buffers. This strong balance sheet position, with net cash exceeding CNY 2.35 billion, offers financial flexibility for strategic investments and resilience during economic cycles while supporting ongoing operations.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, distributing CNY 0.72 per share in dividends while maintaining ample resources for growth initiatives. This dividend policy, combined with strong cash generation, reflects management's confidence in sustainable earnings and commitment to shareholder returns while funding expansion in automation and renewable energy solutions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.26 billion, the company trades at a P/E multiple around 20x based on current earnings. The low beta of 0.35 suggests the market perceives the stock as defensive, potentially reflecting the essential nature of power infrastructure services and stable demand characteristics in utility markets.

Strategic Advantages And Outlook

The company's deep expertise in power system automation and strong relationships with Chinese grid operators provide sustainable competitive advantages. Its positioning in digital substation technologies and renewable energy integration aligns well with China's energy transition goals, supporting long-term growth prospects in smart grid modernization and clean energy infrastructure development.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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