investorscraft@gmail.com

Intrinsic ValueCamel Group Co., Ltd. (601311.SS)

Previous Close$9.49
Intrinsic Value
Upside potential
Previous Close
$9.49

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

Camel Group Co., Ltd. is a specialized manufacturer and recycler of lead-acid batteries, operating within the automotive parts sector of the consumer cyclical industry. The company's core revenue model is built on the research, development, production, and sale of a diverse portfolio of battery products, including advanced AGM, traction, and winding series. Its extensive product line serves a wide array of applications, from traditional automotive starting-lighting-ignition (SLI) systems to agricultural vehicles, industrial machinery like forklifts, and the burgeoning electric mobility segment encompassing electric vehicles, motorcycles, and bicycles. Founded in 1980 and headquartered in Xiangyang, China, Camel Group has established a strong market position in Asia, leveraging decades of manufacturing expertise and a fully integrated business model that includes a recycling operation, creating a circular economy that mitigates raw material cost volatility and supports environmental sustainability. This vertical integration, combined with a broad product portfolio catering to both conventional and emerging transportation needs, provides a defensible competitive moat and positions the company as a significant regional player in the energy storage market for mobility solutions.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 15.59 billion. However, net income of CNY 614 million indicates a net profit margin of approximately 3.9%, reflecting the competitive and potentially cost-intensive nature of its manufacturing operations. Operating cash flow was a healthy CNY 619 million, providing a solid foundation for its operational needs and investments.

Earnings Power And Capital Efficiency

The company demonstrated its earnings power with a diluted EPS of CNY 0.52. Capital expenditure of CNY -284 million was more than covered by its operating cash flow, indicating the company is generating sufficient internal cash to fund its investments in maintaining and upgrading its production and recycling capabilities without excessive external financing.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 2.22 billion. Total debt stands at CNY 1.96 billion, resulting in a conservative net cash position. This low leverage and high cash balance provide significant financial flexibility and resilience against economic downturns or industry cycles.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.29 per share. This payout, representing a dividend yield based on the current share price, signals a commitment to returning capital to investors while retaining earnings for future growth initiatives within its core battery and recycling markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.35 billion, the market assigns a price-to-earnings multiple that reflects expectations for the company's position in the evolving automotive sector. A beta of 0.614 suggests the stock is perceived as less volatile than the broader market, potentially viewed as a more stable industrial play.

Strategic Advantages And Outlook

The company's key strategic advantages include its long-established brand, integrated recycling operations, and diverse product applications spanning traditional and electric vehicles. The outlook is tied to the broader automotive industry's evolution, particularly the adoption of start-stop technology and other applications for its advanced battery products, though it faces competition from alternative battery chemistries.

Sources

Company Annual ReportPublic Financial Disclosures

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