investorscraft@gmail.com

Intrinsic ValueZhejiang Tengen Electrics Co.,Ltd. (605066.SS)

Previous Close$8.12
Intrinsic Value
Upside potential
Previous Close
$8.12

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

Zhejiang Tengen Electrics operates as a specialized manufacturer of low-voltage electrical products within China's industrial technology sector. The company generates revenue through the design, production, and distribution of essential electrical protection components including circuit breakers, motor controllers, surge protectors, and contactors. Founded in 1990 and headquartered in Yueqing—a known hub for electrical manufacturing—Tengen Electrics serves industrial, commercial, and residential markets requiring reliable power management and safety solutions. Its product portfolio addresses critical needs in electrical infrastructure, equipment protection, and energy distribution systems. The company maintains a focused position in the competitive low-voltage segment, leveraging domestic manufacturing capabilities and regional supply chain advantages. While operating primarily in the Chinese market, Tengen Electrics benefits from the ongoing industrialization and urbanization trends driving demand for electrical components and safety systems across various end markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.92 billion with net income of CNY 121.4 million, reflecting a net margin of approximately 4.2%. Operating cash flow of CNY 112.3 million demonstrates the company's ability to convert sales into cash, though capital expenditures of CNY -99.7 million indicate ongoing investment in production capabilities. The margin structure suggests competitive pressures typical in electrical component manufacturing.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.24, the company demonstrates modest earnings generation relative to its market capitalization. The operating cash flow coverage of capital expenditures appears adequate, though the net income to revenue conversion indicates moderate capital efficiency. The company maintains operational sustainability within its specialized market segment.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with cash and equivalents of CNY 725.3 million against total debt of CNY 114.6 million, indicating a conservative financial structure. The low debt-to-equity profile provides financial flexibility and resilience against market volatility. The substantial cash position supports both operational needs and potential strategic initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.35, which exceeds the EPS, suggesting a commitment to returning capital to investors. This dividend policy, combined with the company's established market position, indicates a mature business phase with stable cash generation capabilities rather than aggressive growth expansion.

Valuation And Market Expectations

Trading at a market capitalization of CNY 3.84 billion, the company carries a P/E ratio of approximately 31.6 based on current earnings. The beta of 0.73 suggests lower volatility than the broader market, reflecting investor perception of stable but moderate growth prospects in the electrical components sector.

Strategic Advantages And Outlook

The company benefits from its established manufacturing expertise and domestic market presence in China's growing electrical infrastructure sector. Its focus on essential low-voltage products provides defensive characteristics during economic cycles. The outlook depends on continued industrial and construction activity in China, with potential opportunities in energy efficiency and smart grid applications.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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