investorscraft@gmail.com

Intrinsic ValueShanghai Kelai Mechatronics Engineering Co.,Ltd. (603960.SS)

Previous Close$21.37
Intrinsic Value
Upside potential
Previous Close
$21.37

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 Kelai Mechatronics Engineering operates as a specialized provider of intelligent equipment and industrial automation solutions, primarily serving the automotive electronics and interiors sectors. The company's core revenue model centers on the research, development, manufacturing, and sale of industrial robot systems and flexible automation equipment, positioning it within China's rapidly growing industrial automation market. As a domestically focused player founded in 2003 and based in Shanghai, Kelai leverages China's manufacturing ecosystem while competing in a sector increasingly driven by technological advancement and efficiency demands. The company's market position reflects its specialization in automotive applications, where precision and reliability are critical, though it operates in a competitive landscape alongside both domestic and international automation providers. This focus on specific industrial niches allows Kelai to develop targeted expertise while facing the constant pressure to innovate within China's evolving manufacturing environment.

Revenue Profitability And Efficiency

The company generated approximately CNY 586 million in revenue with net income of CNY 55 million, reflecting a net margin of approximately 9.4%. Operating cash flow of CNY 140 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 26 million suggest moderate reinvestment requirements relative to operational scale.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.21 demonstrates modest earnings generation relative to the share count. The substantial operating cash flow relative to net income suggests healthy earnings quality and effective working capital management. The company maintains reasonable capital efficiency given its specialized industrial equipment focus and development requirements.

Balance Sheet And Financial Health

Kelai maintains a robust financial position with CNY 395 million in cash and equivalents against minimal total debt of CNY 7 million, resulting in a net cash position. This strong liquidity profile provides significant financial flexibility for operational needs and potential strategic investments without leverage concerns.

Growth Trends And Dividend Policy

The company distributed a dividend of CNY 0.063 per share, representing a payout ratio of approximately 30% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for growth initiatives in the industrial automation sector, where technological advancement requires ongoing investment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.2 billion, the company trades at a P/E ratio of around 94 based on current earnings, indicating significant growth expectations embedded in the valuation. The beta of 1.045 suggests stock volatility slightly above the broader market average.

Strategic Advantages And Outlook

Kelai's specialization in automotive-focused industrial automation positions it within growing automation adoption trends in Chinese manufacturing. The company's strong balance sheet provides strategic flexibility, though it operates in a competitive sector requiring continuous technological advancement. Execution on growth opportunities while maintaining profitability will be critical for sustaining current valuation levels.

Sources

Company description and financial data providedShanghai Stock Exchange filingsFinancial metrics calculated from provided 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