investorscraft@gmail.com

Intrinsic ValueSEC Electric Machinery Co., Ltd. (603988.SS)

Previous Close$36.13
Intrinsic Value
Upside potential
Previous Close
$36.13

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

SEC Electric Machinery Co., Ltd. is a specialized industrial manufacturer operating within China's capital goods sector, producing a comprehensive portfolio of medium to large-scale electric motors and generators. Its core revenue model is driven by the design, manufacture, and sale of these highly engineered products, including AC/DC motors, synchronous motors, and specialized generators for harsh environments. The company serves a diverse industrial client base across critical sectors such as metallurgy, mining, petrochemicals, power generation, and shipbuilding, embedding its products into essential infrastructure and heavy machinery. This positions SEC Electric as a key domestic supplier in a niche B2B market, competing on technical performance, reliability, and its established relationships with major industrial enterprises. While primarily focused on the Chinese market, the company also maintains an international export footprint, supplying products to markets in Europe, the Americas, and Asia, which provides some geographic diversification beyond its domestic industrial cycle exposure.

Revenue Profitability And Efficiency

The company reported revenue of CNY 666.3 million for the period. However, profitability was challenged, with a net loss of CNY 10.3 million and negative diluted EPS of CNY -0.0439. Operating cash flow was positive at CNY 28.3 million, significantly exceeding capital expenditures of a minimal CNY -0.13 million, indicating the business is generating cash from its core operations despite the bottom-line loss.

Earnings Power And Capital Efficiency

Current earnings power is subdued, as evidenced by the net loss. The positive operating cash flow suggests the reported loss may include significant non-cash charges. Capital expenditure levels are exceptionally low, implying a mature operation with limited requirements for intensive new investment, which supports cash preservation in the current challenging period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 110.0 million against total debt of CNY 167.2 million, indicating a net debt position. The company's beta of 0.387 suggests lower volatility than the broader market, which is typical for an industrial machinery firm. The overall financial health appears manageable but requires monitoring given the modest net debt and recent loss.

Growth Trends And Dividend Policy

Recent performance indicates top-line stability but bottom-line pressure, reflecting potential margin challenges or one-time costs. Despite the net loss, the company maintained a dividend distribution of CNY 0.04 per share, signaling a commitment to shareholder returns and potentially confidence in its cash-generative ability and medium-term prospects. Future growth is likely tied to the cyclical recovery of its core industrial end-markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.18 billion, the market is valuing the company at a significant premium to its annual revenue, suggesting investor expectations for a recovery in profitability and future growth. The low beta indicates the market perceives it as a relatively stable industrial asset, albeit with current operational headwinds.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized product portfolio and entrenched position within critical Chinese industrial supply chains. Its outlook is inherently linked to the capital expenditure cycles of its core customer industries. A recovery in domestic industrial investment and potential benefits from infrastructure-focused government policies could serve as key catalysts for improved financial performance going forward.

Sources

Company Annual ReportShanghai Stock Exchange Filings

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