investorscraft@gmail.com

Intrinsic ValueWuxi NCE Power Co., Ltd. (605111.SS)

Previous Close$46.07
Intrinsic Value
Upside potential
Previous Close
$46.07

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

Wuxi NCE Power Co., Ltd. operates as a specialized semiconductor company focused on the research, development, and marketing of power devices in China. The company's core revenue model centers on designing and selling MOSFET and IGBT discrete devices that serve critical functions across multiple high-growth sectors including consumer electronics, electric vehicles, power management systems, and industrial applications. Its product portfolio encompasses N-MOSFET, P-MOSFET, and N+P MOSFET devices tailored for lithium battery protection, UPS systems, inverter technologies, and LED illumination solutions. Operating within the competitive semiconductor sector, Wuxi NCE has carved a niche by supplying essential components to China's expanding electronics and electric vehicle markets. The company's strategic positioning leverages domestic manufacturing capabilities and technical expertise to serve both consumer and industrial clients requiring reliable power management solutions. This focused approach allows Wuxi NCE to maintain relevance in supply chains for mobile terminals, power converters, and automotive controllers while competing with larger semiconductor manufacturers through specialized product offerings and regional market knowledge.

Revenue Profitability And Efficiency

The company generated CNY 1.83 billion in revenue with net income of CNY 434.6 million, demonstrating solid profitability with a net margin of approximately 23.8%. Operating cash flow of CNY 294.9 million indicates healthy cash generation from core operations, though capital expenditures of CNY 85.0 million suggest moderate investment in maintaining production capabilities and technological development.

Earnings Power And Capital Efficiency

Wuxi NCE exhibits strong earnings power with diluted EPS of CNY 1.05, reflecting efficient conversion of revenue to shareholder returns. The company's operating cash flow coverage of capital expenditures at approximately 3.5 times indicates robust capital efficiency and ability to fund growth initiatives internally while maintaining financial flexibility.

Balance Sheet And Financial Health

The balance sheet appears strong with CNY 2.06 billion in cash and equivalents against minimal total debt of CNY 94.5 million, resulting in a net cash position that provides significant financial stability. This conservative capital structure supports operational flexibility and potential strategic investments without excessive leverage risk.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company's presence in expanding markets like electric vehicles and power management suggests potential for continued development. The dividend per share of CNY 0.1181 indicates a shareholder return policy, though the payout ratio appears modest relative to earnings, potentially prioritizing reinvestment for future expansion.

Valuation And Market Expectations

With a market capitalization of CNY 14.16 billion and a beta of 1.378, the market prices the company with higher volatility expectations than the broader market. The current valuation reflects investor expectations for growth in China's semiconductor and power device markets, particularly in electric vehicle and industrial applications.

Strategic Advantages And Outlook

The company's strategic advantages include specialized expertise in power semiconductor devices and positioning within China's growing technology supply chain. The outlook remains tied to demand from electric vehicle manufacturers, consumer electronics producers, and industrial automation sectors, though competition and technological evolution present ongoing challenges.

Sources

Company descriptionFinancial metrics provided

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