investorscraft@gmail.com

Intrinsic ValueShanghai Electric Group Company Limited (601727.SS)

Previous Close$8.71
Intrinsic Value
Upside potential
Previous Close
$8.71

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 Electric Group is a major Chinese industrial conglomerate operating primarily in the equipment manufacturing sector. Its core business model revolves around designing, manufacturing, and selling a diverse portfolio of heavy industrial equipment and providing integrated engineering services. The company generates revenue through the sale of power generation equipment (including coal, gas, wind, nuclear, and energy storage systems), industrial machinery like elevators and motors, and intelligent manufacturing solutions. It operates within the broader industrials sector, serving critical infrastructure and energy transition markets. Shanghai Electric holds a formidable market position as a state-backed champion in China's domestic heavy electrical equipment industry, leveraging its extensive engineering capabilities and long-standing relationships in large-scale infrastructure projects. Its comprehensive service offerings, including financing leases and international trade, provide additional revenue streams and deepen client relationships in a highly competitive landscape.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 116.2 billion for the period, demonstrating its significant scale. However, profitability remains a challenge, with net income of only CNY 752 million, resulting in a very thin net margin. This indicates intense competitive pressures and potentially high operating costs within its capital-intensive industrial segments, impacting overall earnings quality and operational efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share were minimal at CNY 0.048, reflecting constrained earnings power relative to its massive revenue base. The company generated positive operating cash flow of CNY 17.6 billion, which comfortably covered capital expenditures of CNY 4.4 billion. This suggests the core operations are cash-generative, supporting its ongoing investments in manufacturing capacity and technology.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 32.6 billion. Total debt stands at CNY 38.7 billion, resulting in a moderate net debt position. This financial structure appears manageable for a conglomerate of its size, providing stability but also indicating significant leverage used to fund its extensive industrial operations and project commitments.

Growth Trends And Dividend Policy

The company did not pay a dividend, retaining all earnings to fund operations and growth initiatives. This is consistent with a capital-intensive business model focused on reinvesting cash flows into large-scale equipment manufacturing and engineering projects, rather than returning capital to shareholders in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 111.5 billion, the company trades at a significant discount to its annual revenue, reflecting market concerns over its low profitability margins. The low beta of 0.263 suggests the stock is perceived as less volatile than the broader market, potentially viewed as a stable, albeit low-growth, industrial holding.

Strategic Advantages And Outlook

As a subsidiary of a state-owned enterprise, Shanghai Electric benefits from government backing and preferential access to large domestic infrastructure projects. Its diversification across traditional and clean energy equipment positions it to capitalize on China's energy transition, though execution on profitability improvement remains the critical challenge for future value creation.

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