investorscraft@gmail.com

Intrinsic ValueKeli Sensing Technology (Ningbo) Co.,Ltd. (603662.SS)

Previous Close$66.75
Intrinsic Value
Upside potential
Previous Close
$66.75

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

Keli Sensing Technology operates as a specialized manufacturer and developer of precision measurement solutions within the industrial equipment sector. The company generates revenue through the research, development, and sale of diverse sensor technologies, including load cells, force transducers, weighing indicators, and electronic weighing systems. Its product portfolio spans beam, single point, S-type, and digital load cells alongside sophisticated system integration services and IoT-enabled flow meters, catering to both domestic Chinese and international markets. Keli maintains a focused market position as a technology-driven provider in the niche but essential field of industrial measurement and sensing, serving various industrial applications that require precise weight and force measurement capabilities. The company's foundation in Ningbo, a major industrial hub, provides strategic advantages in manufacturing efficiency and access to China's extensive industrial supply chain, while its international sales presence demonstrates competitive capabilities in global markets. This dual-market approach allows Keli to balance domestic strength with global growth opportunities in the specialized industrial sensors segment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.30 billion with net income of CNY 260.6 million, achieving a healthy net profit margin of approximately 20.1%. Operating cash flow of CNY 156.4 million demonstrates solid cash generation from core operations, though capital expenditures of CNY 97.2 million indicate ongoing investment in production capacity and technological development to maintain competitive positioning.

Earnings Power And Capital Efficiency

Keli demonstrates strong earnings power with diluted EPS of CNY 0.92, reflecting efficient conversion of revenue to shareholder returns. The company's capital allocation appears disciplined, with operating cash flow significantly exceeding capital expenditures, suggesting prudent investment management and the ability to fund growth initiatives while maintaining financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows CNY 202.3 million in cash against total debt of CNY 565.3 million, indicating moderate leverage. The company maintains a solid financial position with sufficient liquidity for operations, though the debt level suggests strategic borrowing to support growth initiatives or working capital requirements in its capital-intensive manufacturing business.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.278, representing a payout ratio of approximately 30% based on current EPS. This balanced capital return policy suggests management's confidence in sustainable earnings while retaining sufficient capital for reinvestment in the growing sensor technology market.

Valuation And Market Expectations

With a market capitalization of CNY 20.84 billion, the company trades at a P/E ratio of approximately 20 based on current earnings. The low beta of 0.211 suggests the stock is perceived as less volatile than the broader market, potentially reflecting investor view of the company's stable niche market position and defensive characteristics.

Strategic Advantages And Outlook

Keli's strategic advantages include deep technical expertise in sensor technology, established manufacturing capabilities, and dual-market access to both Chinese and international customers. The company's focus on IoT-enabled products positions it well for industrial digitalization trends, though it must navigate competitive pressures and technological evolution in the precision measurement industry.

Sources

Company financial reportsStock exchange disclosuresCompany description data

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