investorscraft@gmail.com

Intrinsic ValueChangshu Fengfan Power Equipment Co., Ltd. (601700.SS)

Previous Close$5.63
Intrinsic Value
Upside potential
Previous Close
$5.63

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

Changshu Fengfan Power Equipment Co., Ltd. is a specialized industrial manufacturer operating within China's critical power infrastructure sector. Its core business involves the production and sale of essential structural components, including angle steel towers, steel pipe composite towers, and substation structural supports, which are fundamental to electricity transmission and distribution networks. The company has established a diversified revenue model that extends beyond its primary fabrication operations to include trading activities in fuel oil, asphalt, and various raw materials, as well as offering ancillary consulting and investment management services. This positions the firm as an integrated industrial supplier rather than a pure-play manufacturer. Its market position is bolstered by a significant international footprint, with exports reaching diverse markets across Asia, Africa, and South America, indicating a competitive ability to secure contracts in both domestic and global power development projects.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.23 billion for the period. Profitability appears constrained, with net income of CNY 91.3 million translating to a net margin of approximately 2.8%. Operating cash flow was positive at CNY 157.8 million, though capital expenditures of CNY -119.0 million indicate ongoing investment in maintaining or upgrading its production capabilities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.08, reflecting modest earnings power relative to the share count. The company's capital efficiency is challenged, as the net income generated represents a relatively small return on its asset base, which is typical for capital-intensive manufacturing and heavy industrial sectors.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 1.92 billion. However, this is offset by significant total debt of CNY 2.96 billion. The resulting leveraged financial structure is common for industrial firms funding large-scale projects and working capital needs but requires careful management of cash flows to service obligations.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.02. Growth appears to be organic and tied to the cyclical demand from power infrastructure development and international export contracts, rather than aggressive expansion or acquisitions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.54 billion, the market assigns a valuation that implies expectations for stable, albeit not explosive, growth. A beta of 0.56 suggests the stock is perceived as less volatile than the broader market, likely due to its ties to essential infrastructure spending.

Strategic Advantages And Outlook

The company's strategic advantages lie in its established role within China's power grid ecosystem and its proven export capabilities. The outlook is intrinsically linked to global investments in power transmission infrastructure and renewable energy projects, which drive demand for its core tower and structure products.

Sources

Company DescriptionProvided Financial 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