investorscraft@gmail.com

Intrinsic ValueShanghai Guangdian Electric Group Co., Ltd. (601616.SS)

Previous Close$4.90
Intrinsic Value
Upside potential
Previous Close
$4.90

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

Shanghai Guangdian Electric Group operates as a specialized technology distributor and manufacturer of electrical equipment within China's industrial sector. The company's core revenue model is built on the manufacturing and sale of a diverse portfolio of electrical products, which it markets under both its proprietary SGEG brand and through established international partnerships with GE, Honeywell, and AEG. This dual-brand strategy allows it to cater to a broad spectrum of industrial clients, including the electric power, petroleum, chemical, and metallurgy industries, as well as municipal construction and environmental protection sectors. Its market positioning is that of a critical infrastructure enabler, providing essential components that support the country's industrial base and urbanization efforts. Founded in 1986 and based in Shanghai, the company leverages its long-standing presence and deep industry relationships to maintain a stable, albeit competitive, position in a fragmented market, serving as a reliable supplier for large-scale industrial and construction projects.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.04 billion for the period. It achieved a net income of CNY 74.7 million, indicating a net profit margin of approximately 7.2%. Operating cash flow was robust at CNY 137.7 million, significantly exceeding capital expenditures, which demonstrates efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0875. The substantial operating cash flow of CNY 137.7 million, relative to its net income, indicates strong underlying earnings quality and effective working capital management, highlighting solid operational execution.

Balance Sheet And Financial Health

The balance sheet is characterized by a very strong liquidity position, with cash and equivalents of CNY 842.6 million significantly outweighing total debt of CNY 71.6 million. This results in a net cash position, denoting a low-risk financial structure and ample financial flexibility.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.07. The payout appears sustainable given the strong cash flow generation and conservative balance sheet, supporting a stable income-oriented policy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.37 billion, the stock trades at a price-to-earnings multiple derived from its current earnings. A beta of 0.262 suggests the market perceives it as a defensive, low-volatility investment relative to the broader market.

Strategic Advantages And Outlook

Key advantages include a strong brand portfolio, a net cash balance sheet providing strategic optionality, and a entrenched position in essential Chinese industrial sectors. The outlook is stable, supported by consistent demand from its core infrastructure and industrial end-markets.

Sources

Company FinancialsShanghai Stock Exchange Filings

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