investorscraft@gmail.com

Intrinsic ValueShijiazhuang Kelin Electric Co., Ltd. (603050.SS)

Previous Close$21.10
Intrinsic Value
Upside potential
Previous Close
$21.10

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

Shijiazhuang Kelin Electric Co., Ltd. is a specialized Chinese manufacturer operating in the electrical power distribution and metering hardware sector. Its core revenue model is driven by the design, production, and sale of a comprehensive portfolio of smart grid products, including advanced metering infrastructure, substation systems, and various switchgear components. The company serves the essential infrastructure needs of China's power utilities, leveraging its long-established presence since 2000 to supply critical components for grid modernization, efficiency, and reliability. Its strategic expansion into adjacent high-growth markets, such as electric vehicle charging stations and renewable energy products like photovoltaic inverters, positions it to capitalize on national energy transition policies. This diversification beyond traditional hardware into smart and green energy solutions enhances its market positioning as an integrated provider supporting the evolution of China's power infrastructure.

Revenue Profitability And Efficiency

The company generated revenue of CNY 4.10 billion for the period. Profitability was demonstrated with a net income of CNY 177.8 million, translating to a net profit margin of approximately 4.3%. Operating cash flow was positive at CNY 98.4 million, though it was significantly lower than net income, suggesting potential working capital investments or timing differences in cash collection.

Earnings Power And Capital Efficiency

Kelin Electric reported diluted earnings per share of CNY 0.44, reflecting its earnings power on a per-share basis. Capital expenditures of CNY 57.9 million indicate ongoing investment in maintaining and potentially expanding its production capabilities. The relationship between operating cash flow and capital expenditures suggests the company is funding its investments primarily from its operational activities.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 506.6 million. Total debt stands at CNY 578.3 million, resulting in a net debt position. This moderate leverage level appears manageable given the company's scale and cash generation, indicating a stable financial health profile without excessive risk.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.20. This payout represents a dividend yield on the current earnings, signaling a commitment to returning capital to investors. Future growth is likely tied to continued investment in smart grid and renewable energy infrastructure across China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.11 billion, the market assigns a valuation that reflects its role in China's essential infrastructure sector. A beta of 0.182 indicates the stock has historically exhibited lower volatility compared to the broader market, which is typical for established industrial equipment providers.

Strategic Advantages And Outlook

The company's strategic advantages include its entrenched position in China's power distribution sector and its product diversification into high-growth areas like EV charging and solar energy. The outlook is cautiously optimistic, hinging on continued national infrastructure investment and the successful execution of its strategy in renewable energy adjacencies.

Sources

Company DescriptionFinancial Data Provided

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