investorscraft@gmail.com

Intrinsic ValueNingbo Sanxing Medical Electric Co.,Ltd. (601567.SS)

Previous Close$23.63
Intrinsic Value
Upside potential
Previous Close
$23.63

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

Ningbo Sanxing Medical Electric operates as a diversified industrial company primarily focused on manufacturing and distributing power distribution and utilization systems, serving both domestic Chinese and international markets. The company's core product portfolio includes electricity meters, transformers, box-type substations, switchgear, and electric vehicle charging piles, positioning it within the critical infrastructure supply chain for energy distribution. Beyond its traditional electrical equipment business, the company has expanded into medical services and financial services including leasing and factoring, creating a somewhat unconventional hybrid business model that spans industrials and healthcare sectors. This diversification strategy differentiates Sanxing from pure-play electrical equipment manufacturers, though its market position remains primarily regional with limited global scale compared to multinational competitors in the power equipment industry.

Revenue Profitability And Efficiency

The company generated CNY 14.6 billion in revenue with net income of CNY 2.26 billion, demonstrating a healthy net margin of approximately 15.5%. Operating cash flow of CNY 1.84 billion significantly exceeded capital expenditures of CNY 1.04 billion, indicating strong cash generation from core operations. The company maintains efficient capital allocation with robust profitability metrics for its sector.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.60 reflects solid earnings power relative to the company's market capitalization. The substantial operating cash flow generation relative to net income suggests high-quality earnings with minimal accounting distortions. Capital expenditure levels indicate ongoing investment in production capacity and technological upgrades to maintain competitive positioning.

Balance Sheet And Financial Health

The balance sheet shows CNY 4.54 billion in cash against CNY 4.20 billion in total debt, resulting in a net cash position that provides financial flexibility. This conservative financial structure supports the company's operational needs while mitigating liquidity risks. The debt level appears manageable given the strong cash generation capacity.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.89, representing a payout ratio of approximately 56%. This balanced capital return policy combines dividend distributions with retained earnings for growth investments. The dividend yield appears competitive within the industrial sector while maintaining adequate reinvestment capacity.

Valuation And Market Expectations

With a market capitalization of CNY 31.5 billion and a beta of 0.52, the market prices the company at a moderate valuation multiple relative to earnings. The below-market beta suggests investors perceive lower systematic risk, possibly due to the company's defensive electrical infrastructure business and stable cash flows.

Strategic Advantages And Outlook

The company benefits from its established position in China's electrical infrastructure market and diversification into adjacent services. However, the medical services segment represents an unproven strategic expansion that may dilute focus. The outlook depends on execution in both core electrical equipment and newer business segments amid China's infrastructure investment cycle.

Sources

Company financial statementsStock exchange disclosuresCompany description 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