investorscraft@gmail.com

Intrinsic ValueAUPU Intelligent Technology Corporation Limited (603551.SS)

Previous Close$11.29
Intrinsic Value
Upside potential
Previous Close
$11.29

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

AUPU Intelligent Technology Corporation Limited operates as a specialized manufacturer and distributor of integrated home environment solutions within China's consumer cyclical sector. The company's core revenue model is built on the research, development, production, and direct sales of a comprehensive portfolio of smart household products, including integrated ceilings, lighting systems, ventilation fans, fresh air systems, integrated stoves, and bathroom heaters. This positions AUPU as a vertically integrated player in the furnishings, fixtures, and appliances industry, leveraging its 1993 founding heritage and technological rebranding in 2024 to emphasize intelligent home integration. Its market position is strengthened by a focused product ecosystem that addresses air quality, climate control, and lighting needs, primarily targeting residential and commercial builders, distributors, and end-consumers seeking modern, space-efficient solutions. The company competes by offering bundled smart home products rather than standalone items, creating cross-selling opportunities and fostering brand loyalty in a fragmented market. This integrated approach allows AUPU to differentiate itself from generic appliance manufacturers and capitalize on the growing demand for connected, energy-efficient home technologies in China's urbanizing landscape.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.87 billion with a net income of CNY 297 million, reflecting a robust net margin of approximately 16%. Strong operating cash flow of CNY 342 million significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and healthy operational management.

Earnings Power And Capital Efficiency

AUPU demonstrates solid earnings power with diluted EPS of CNY 0.77. The company maintains high capital efficiency, as evidenced by minimal capital expenditures relative to operating cash flow, suggesting a capital-light model focused on leveraging existing production assets for growth.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong with CNY 1.14 billion in cash and equivalents against negligible total debt of CNY 3.5 million. This virtually debt-free position provides significant financial flexibility and a substantial buffer against market downturns or investment opportunities.

Growth Trends And Dividend Policy

The company's dividend policy appears shareholder-friendly with a dividend per share of CNY 0.85, which exceeds the diluted EPS, suggesting a special distribution or return of capital. This aggressive payout ratio indicates management's confidence in maintaining strong cash generation capabilities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.76 billion, the company trades at a P/E ratio of around 16 based on current earnings. The low beta of 0.361 suggests the market perceives the stock as defensive with lower volatility than the broader market.

Strategic Advantages And Outlook

AUPU's strategic advantages include its integrated product ecosystem, strong brand recognition in China's home solutions market, and exceptional financial health. The recent rebranding to emphasize intelligent technology aligns with growing smart home trends, positioning the company for potential expansion in connected home products.

Sources

Company financial statementsStock exchange disclosuresCompany description and investor materials

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