investorscraft@gmail.com

Intrinsic ValueGoneo Group Co., Ltd. (603195.SS)

Previous Close$41.78
Intrinsic Value
Upside potential
Previous Close
$41.78

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

Goneo Group Co., Ltd. is a specialized manufacturer and distributor of civil electrical products, operating within the industrials sector's electrical equipment and parts industry. Its core revenue model is driven by the research, development, and sale of a diverse portfolio including power strips, surge protectors, smart WiFi sockets, USB adapters, and LED lighting solutions. The company serves both consumer and professional markets with products designed for safety, convenience, and energy efficiency, leveraging its established manufacturing capabilities and distribution networks. Founded in 1995 and based in Cixi, China, Goneo has built a strong market position as a trusted domestic brand in power management and mobile accessories. Its focus on product innovation and quality has allowed it to capture significant market share in a competitive landscape, catering to the growing demand for reliable and smart electrical solutions in residential and commercial environments.

Revenue Profitability And Efficiency

For FY 2024, Goneo reported robust revenue of CNY 16.83 billion, demonstrating strong market demand for its product portfolio. The company achieved a high net income of CNY 4.27 billion, reflecting efficient cost management and healthy operating margins. Operating cash flow was substantial at CNY 3.73 billion, indicating effective conversion of earnings into cash.

Earnings Power And Capital Efficiency

Goneo exhibits strong earnings power with a diluted EPS of CNY 3.31, supported by its profitable operations. The company generated significant operating cash flow of CNY 3.73 billion while maintaining moderate capital expenditures of CNY 938.5 million, demonstrating efficient capital allocation and strong cash generation relative to investment needs.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet with CNY 5.02 billion in cash and equivalents against minimal total debt of CNY 301.5 million. This conservative financial structure provides substantial liquidity and financial flexibility, positioning Goneo with a low-risk financial profile and ample resources for future investments.

Growth Trends And Dividend Policy

Goneo demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 1.71 per share. The company's strong cash generation and minimal debt support sustainable dividend payments while retaining sufficient capital for organic growth initiatives and potential market expansion opportunities within the electrical products sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 83.6 billion and a beta of 0.511, the market values Goneo as a stable industrial company with lower volatility than the broader market. The valuation reflects expectations for continued steady performance in the electrical equipment sector, supported by the company's established market position and financial strength.

Strategic Advantages And Outlook

Goneo's strategic advantages include its long-established brand reputation, diversified product portfolio, and strong financial position. The outlook remains positive given the consistent demand for electrical safety products and the growing market for smart home solutions, though competition and market saturation risks require ongoing innovation and cost management.

Sources

Company description and financial data provided in queryShanghai 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