investorscraft@gmail.com

Intrinsic ValueBafang Electric (Suzhou) Co.,Ltd. (603489.SS)

Previous Close$30.26
Intrinsic Value
Upside potential
Previous Close
$30.26

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

Bafang Electric (Suzhou) Co., Ltd. is a specialized manufacturer of electric drive systems and components for the global e-mobility market, primarily serving the e-bike and electric scooter segments. The company operates within the consumer cyclical sector, generating revenue through the design, production, and sale of a comprehensive portfolio including mid-drive motors, hub motors, battery systems, controllers, and human-machine interfaces. Its core business model is B2B, supplying OEMs and aftermarket distributors with integrated solutions that enhance electric two-wheeled vehicle performance. Bafang has established a strong market position as a key technology enabler in the rapidly expanding micro-mobility industry, leveraging its vertical integration capabilities and extensive product range. The company competes by offering reliable, technologically advanced components that cater to diverse regional requirements and vehicle types, from urban commuters to performance-oriented e-bikes. Headquartered in Suzhou, China, it maintains a global footprint with significant operations in Europe and the United States, positioning it to capitalize on the worldwide shift toward sustainable transportation solutions.

Revenue Profitability And Efficiency

For the fiscal year, Bafang reported revenue of approximately CNY 1.36 billion with a net income of CNY 63.8 million, indicating a net margin of around 4.7%. The company generated robust operating cash flow of CNY 166.0 million, significantly exceeding its capital expenditures of CNY 114.6 million, demonstrating efficient conversion of earnings into cash and prudent investment in productive assets.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.27, reflecting its earnings power from core operations. Strong operating cash flow relative to net income suggests high quality of earnings and effective working capital management. The substantial difference between operating cash flow and capital expenditures indicates healthy internal funding capacity for growth and operations.

Balance Sheet And Financial Health

Bafang maintains a conservative financial structure with cash and equivalents of CNY 694.4 million significantly outweighing total debt of merely CNY 7.2 million. This minimal leverage and substantial liquidity position provide exceptional financial flexibility and low risk, supporting both operational needs and strategic initiatives without reliance on external financing.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.10, representing a payout from current earnings. This balanced approach combines returning capital to investors while retaining sufficient earnings to fund future growth in the expanding global e-mobility market, aligning with its capital-light business model.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.23 billion, the market values Bafang at a significant premium to its current earnings, reflecting growth expectations in the e-mobility sector. The beta of 1.34 indicates higher volatility than the market, consistent with growth-oriented technology companies in emerging industries.

Strategic Advantages And Outlook

Bafang's strategic advantages include its comprehensive product ecosystem, established global distribution network, and technological expertise in electric drive systems. The outlook remains positive as urbanization and sustainability trends drive demand for e-mobility solutions, though the company must navigate competitive pressures and evolving regulatory environments across its key markets.

Sources

Company financial reportsStock exchange disclosures

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