investorscraft@gmail.com

Intrinsic ValueJiangsu Shemar Electric Co.,Ltd (603530.SS)

Previous Close$45.46
Intrinsic Value
Upside potential
Previous Close
$45.46

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

Jiangsu Shemar Electric operates as a specialized manufacturer of critical transmission and substation components within China's electrical equipment sector. The company generates revenue through the production and sale of composite insulators for both transmission lines and substations, composite cross-arm towers, polyacrylate rubber seals, anti-flashover solutions, and oil-impregnated paper capacitor composite bushings. Additionally, it provides seal maintenance services and various devices and parts, serving the infrastructure needs of China's power grid. Operating since 1996 and headquartered in Nantong, the company has established itself as a domestic supplier in the industrials sector, leveraging its technical expertise in composite materials for electrical applications. Its market position is tied to China's ongoing investments in power transmission infrastructure, where reliability and technical specifications are paramount for grid operators and electrical contractors.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.34 billion with net income of CNY 310.7 million, reflecting a healthy net margin of approximately 23.1%. Operating cash flow of CNY 160.1 million was generated, though capital expenditures of CNY 95.0 million indicate ongoing investment in production capabilities. The margin profile suggests efficient operations within its specialized niche of electrical components manufacturing.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.73 demonstrates solid earnings power relative to the company's market capitalization. The operating cash flow coverage of capital expenditures appears adequate, with free cash flow positive at approximately CNY 65.1 million. The company maintains profitability while supporting necessary investments in its manufacturing infrastructure.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with cash and equivalents of CNY 383.0 million against total debt of CNY 101.0 million, indicating a conservative financial structure. The low debt level relative to cash reserves provides financial flexibility and suggests minimal financial risk. The company's financial health appears robust with ample liquidity cushion.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach with a dividend per share of CNY 0.46, representing a payout ratio of approximately 63% based on diluted EPS. This dividend policy indicates management's confidence in sustainable earnings and commitment to returning capital to shareholders while maintaining growth investments in the electrical infrastructure sector.

Valuation And Market Expectations

With a market capitalization of CNY 13.1 billion, the company trades at a P/E ratio of approximately 42.2 based on current earnings. The beta of 0.806 suggests lower volatility than the broader market, reflecting the defensive nature of electrical infrastructure investments. This valuation implies market expectations for continued growth in China's power transmission sector.

Strategic Advantages And Outlook

The company's long-standing presence since 1996 provides established relationships and technical expertise in composite electrical components. Its specialization in critical grid infrastructure products positions it to benefit from China's ongoing power grid modernization and expansion. The outlook remains tied to national infrastructure investment trends and technological advancements in power transmission systems.

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