investorscraft@gmail.com

Intrinsic ValueChina XD Electric Co., Ltd (601179.SS)

Previous Close$14.50
Intrinsic Value
Upside potential
Previous Close
$14.50

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

China XD Electric Co., Ltd. is a prominent industrial enterprise specializing in the high-voltage power transmission and distribution equipment sector. Its core revenue model is built on the research, development, manufacturing, and sale of a comprehensive portfolio of critical grid infrastructure products. This includes high-voltage switches like GIS and circuit breakers, power transformers, converter valves, capacitors, and various insulators and arresters. The company operates within China's strategically vital power infrastructure industry, which is driven by national grid expansion, urbanization, and the energy transition. Its market position is strengthened by its status as a subsidiary of the state-owned China XD Group Corporation, providing it with deep industry relationships and a role in major national power projects. This affiliation offers significant advantages in securing large contracts and aligning with government infrastructure initiatives, cementing its role as a key domestic supplier in a concentrated and technically complex market.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 22.3 billion, demonstrating its significant scale within the electrical equipment sector. Profitability is evident with a net income of CNY 1.05 billion, though the net margin remains relatively modest. Strong operating cash flow of CNY 3.5 billion significantly exceeds net income, indicating high-quality earnings and effective working capital management.

Earnings Power And Capital Efficiency

The firm exhibits solid earnings power, generating substantial operating cash flow that comfortably funds its capital expenditure requirements. The capital expenditure of CNY 1.37 billion reflects ongoing investment in maintaining and upgrading its production capabilities. The resulting free cash flow supports both reinvestment and returns to shareholders.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash reserve of CNY 10.4 billion against a minimal total debt of CNY 1.21 billion. This results in a significant net cash position, providing immense financial flexibility and a very low-risk profile. The company is well-positioned to withstand economic cycles and pursue strategic opportunities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly policy, distributing a dividend of CNY 0.083 per share. Future growth is intrinsically linked to China's continued investment in its national power grid, renewable energy integration, and ultra-high-voltage transmission projects, which drive demand for its specialized product portfolio.

Valuation And Market Expectations

With a market capitalization of approximately CNY 33 billion, the market assigns a valuation that reflects its stable, state-backed business model. A beta of 0.635 indicates the stock is perceived as less volatile than the broader market, aligning with its defensive characteristics and utility-like end markets.

Strategic Advantages And Outlook

Its primary strategic advantages include its technical expertise in high-voltage equipment, its position as a subsidiary of a major state-owned enterprise, and its integral role in national infrastructure. The outlook is tied to the long-term trajectory of China's energy and power sector development, which provides a stable foundation for continued operations.

Sources

Company DescriptionFinancial Data Provided

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