investorscraft@gmail.com

Intrinsic ValueZhejiang Chint Electrics Co., Ltd. (601877.SS)

Previous Close$29.23
Intrinsic Value
Upside potential
Previous Close
$29.23

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

Zhejiang Chint Electrics operates as a comprehensive electrical equipment manufacturer specializing in low-voltage electrical products, power transmission and distribution systems, and solar energy solutions. The company generates revenue through the development, manufacturing, and sale of an extensive portfolio including circuit breakers, contactors, switchgears, transformers, and photovoltaic components. As a established player in China's industrial electrical sector since 1984, Chint Electrics maintains a vertically integrated business model that spans from component manufacturing to complete system solutions for industrial, commercial, and utility customers. The company's market position is strengthened by its broad product ecosystem that serves multiple segments of the electrical value chain, providing customers with one-stop solutions for power distribution, control, and renewable energy integration. This diversified approach across traditional electrical equipment and emerging solar technologies positions the company to capitalize on both infrastructure development and energy transition trends in the Chinese market.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 64.5 billion with net income of CNY 3.87 billion, reflecting a net margin of approximately 6%. Strong operating cash flow of CNY 15.2 billion significantly exceeded capital expenditures, indicating efficient cash generation from core operations. The business demonstrates solid operational efficiency with cash conversion supporting ongoing investments and financial flexibility.

Earnings Power And Capital Efficiency

Chint Electrics generated diluted EPS of CNY 1.81, supported by substantial operating cash flow that covered capital investment needs multiple times over. The company's capital allocation appears disciplined, with capex of CNY 2.95 billion representing a reasonable reinvestment rate given the scale of operations and growth opportunities in both traditional electrical and renewable energy segments.

Balance Sheet And Financial Health

The balance sheet shows CNY 12.2 billion in cash against total debt of CNY 55.5 billion, indicating significant leverage. While cash provides some liquidity buffer, the debt level suggests aggressive financing for expansion or working capital needs. The capital structure warrants monitoring given the substantial debt load relative to equity and operating cash flows.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.60 per share distribution, representing a payout ratio of approximately 33% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for growth initiatives in both core electrical products and expanding solar energy solutions, supporting long-term value creation.

Valuation And Market Expectations

With a market capitalization of CNY 59.7 billion, the company trades at approximately 15.4 times earnings based on current net income. The beta of 1.091 indicates slightly higher volatility than the broader market, reflecting investor perception of both growth potential and operational leverage within the cyclical industrial equipment sector.

Strategic Advantages And Outlook

Chint Electrics benefits from its comprehensive product portfolio and established market presence in China's electrical equipment sector. The strategic expansion into solar energy solutions positions the company to capitalize on renewable energy trends while maintaining its core electrical distribution business. The outlook depends on execution across both traditional and new energy segments amid China's infrastructure and energy transition initiatives.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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