investorscraft@gmail.com

Intrinsic ValueWuXi Xinje Electric Co.,Ltd. (603416.SS)

Previous Close$55.10
Intrinsic Value
Upside potential
Previous Close
$55.10

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

WuXi Xinje Electric operates as a specialized industrial automation solutions provider in China's technology hardware sector, focusing on the development and manufacturing of programmable logic controllers (PLCs), human-machine interfaces, and integrated control systems. The company generates revenue through the sale of its proprietary automation products to diverse industrial end-markets including packaging, food processing, textiles, electronics manufacturing, and machine tools. Its comprehensive product portfolio extends beyond core control systems to include specialized modules, servo drives, inverters, and communication solutions such as WiFi and Ethernet modules, positioning it as an integrated supplier rather than a niche player. Within China's competitive industrial automation landscape, WuXi Xinje has established a defensible market position by catering to domestic manufacturing modernization needs while developing cloud platform capabilities and robotic control solutions that align with Industry 4.0 trends. The company's focus on technological innovation and broad application coverage across multiple industrial sectors provides resilience against cyclical downturns in any single industry vertical.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.71 billion with net income of CNY 228.6 million, reflecting a net margin of approximately 13.4%. Operating cash flow of CNY 127.7 million was generated, though capital expenditures of CNY 42.2 million indicate ongoing investment in production capabilities. The margin profile demonstrates efficient cost management within the competitive industrial automation hardware sector.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.64 reflects solid earnings generation relative to the company's market capitalization. The operating cash flow coverage of capital expenditures appears adequate, though the cash conversion cycle would require further analysis of working capital components. The company maintains profitability while investing in its operational infrastructure.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with cash and equivalents of CNY 377.1 million against modest total debt of CNY 33.9 million, indicating a conservative financial structure. The minimal debt level provides financial flexibility and reduces interest expense burden, supporting the company's ability to weather economic cycles and pursue strategic investments.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.87, representing a payout ratio of approximately 53% based on reported EPS. This balanced capital allocation strategy combines returning capital to shareholders while retaining earnings for future growth initiatives in the expanding industrial automation market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.0 billion, the company trades at a P/E ratio of around 43.8x based on current earnings. The beta of 0.475 suggests lower volatility than the broader market, possibly reflecting the company's established market position and predictable business model in industrial automation.

Strategic Advantages And Outlook

The company benefits from its specialized expertise in industrial control systems and broad application across multiple manufacturing sectors. Its ongoing development of cloud platforms and robotic solutions positions it to capitalize on China's manufacturing automation and digital transformation trends, though competition remains intense in this evolving technology segment.

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