investorscraft@gmail.com

Intrinsic ValueSuzhou W Deane New Power Elec (603312.SS)

Previous Close$48.61
Intrinsic Value
Upside potential
Previous Close
$48.61

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

Suzhou West Deane New Power Electric operates as a specialized manufacturer in the electrical equipment sector, focusing on critical connection components for modern power systems. The company's core revenue model centers on the research, development, and production of sophisticated electrical connection products, primarily battery connection systems and composite busbars that serve the evolving needs of energy storage and power distribution markets. Operating within China's industrials sector, the company has established a niche position by providing essential components that enable efficient energy transfer and system integration. Its market positioning leverages technical expertise in electrical connectivity solutions, catering to industries requiring reliable and high-performance interconnection systems. The company's focus on specialized electrical components positions it within supply chains serving infrastructure, industrial automation, and emerging energy storage applications, where precision engineering and reliability are paramount requirements.

Revenue Profitability And Efficiency

The company generated CNY 2.16 billion in revenue with net income of CNY 227.8 million, achieving a net profit margin of approximately 10.5%. Operating cash flow of CNY 153.4 million indicates reasonable cash conversion from operations, though capital expenditures of CNY 113.4 million suggest ongoing investment in production capacity and technological capabilities to support future growth initiatives.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 1.44, the company demonstrates solid earnings generation relative to its market capitalization. The positive operating cash flow exceeding net income indicates quality earnings, while the capital expenditure program reflects strategic investments aimed at enhancing production efficiency and maintaining technological competitiveness in the electrical components market.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 338.2 million in cash and equivalents against total debt of CNY 65.1 million, indicating minimal leverage and substantial financial flexibility. This conservative capital structure provides resilience against market fluctuations and supports ongoing research and development initiatives without significant financial strain.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.77, representing a payout ratio of approximately 53% based on current EPS. This balanced capital allocation strategy combines returning capital to shareholders with retaining earnings for reinvestment in growth opportunities within the electrical connection products market.

Valuation And Market Expectations

Trading at a market capitalization of CNY 7.12 billion, the company carries a P/E ratio of approximately 31x based on current earnings. The beta of 1.01 suggests market-aligned volatility expectations, reflecting investor perception of the company's risk profile relative to the broader market in the electrical equipment sector.

Strategic Advantages And Outlook

The company's specialized focus on electrical connection systems positions it to benefit from growing demand in energy storage and power infrastructure markets. Its technical expertise in composite busbars and battery connection systems provides competitive advantages in sectors requiring advanced electrical interconnection solutions, supported by a strong balance sheet for strategic initiatives.

Sources

Company financial statementsStock 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