investorscraft@gmail.com

Intrinsic ValueShanghai MOONS' Electric Co.,Ltd. (603728.SS)

Previous Close$69.72
Intrinsic Value
Upside potential
Previous Close
$69.72

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

Shanghai MOONS' Electric operates as a specialized manufacturer of precision motion control and intelligent lighting systems, serving industrial automation and smart infrastructure markets globally. The company generates revenue through the design, production, and sale of sophisticated electromechanical components including stepper motors, servo drives, integrated motor systems, and LED drivers. Its product portfolio extends to complementary accessories and condition monitoring equipment, creating a comprehensive ecosystem for industrial equipment management. Operating across Asia Pacific, Americas, and Europe, MOONS' leverages technical expertise to serve diverse industrial sectors requiring precision motion solutions. The company maintains a vertically integrated approach with online distribution capabilities, positioning itself as a technology-driven supplier in the competitive industrial components sector. Its subsidiary structure under Shanghai Mingzhi Investment provides strategic stability while focusing on innovation in motion control technologies for manufacturing and automation applications.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.42 billion with net income of CNY 77.9 million, reflecting a net margin of approximately 3.2%. Operating cash flow of CNY 246.1 million demonstrates adequate cash generation from core operations, though capital expenditures of CNY -297.7 million indicate significant ongoing investment in production capacity and technological capabilities to maintain competitive positioning.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.19 reflects moderate earnings power relative to the company's market capitalization. The substantial capital expenditure program, exceeding operating cash flow, suggests aggressive investment in production capabilities and technology development. This investment strategy aims to enhance long-term competitive positioning but currently pressures near-term capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with CNY 696.8 million in cash against total debt of CNY 428.0 million, indicating a conservative financial structure. The net cash position provides financial flexibility for ongoing investments and operational needs. The company's debt levels appear manageable relative to its cash reserves and operating profile.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with CNY 0.024 per share, reflecting a balanced approach to capital allocation between shareholder returns and reinvestment needs. The significant capital expenditure program indicates management's focus on growth initiatives and capacity expansion rather than aggressive dividend increases, prioritizing long-term market position over immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of CNY 30.9 billion, the company trades at elevated multiples relative to current earnings, suggesting market expectations for future growth and margin expansion. The low beta of 0.352 indicates lower volatility compared to the broader market, potentially reflecting investor perception of stable long-term prospects in industrial automation.

Strategic Advantages And Outlook

The company's strategic advantages include technical expertise in motion control systems, global distribution reach, and vertical integration capabilities. The outlook depends on successful execution of capacity expansion investments and ability to capitalize on industrial automation trends globally, particularly in emerging markets where manufacturing modernization drives demand for precision motion components.

Sources

Company financial reportsStock exchange disclosuresCorporate website information

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