investorscraft@gmail.com

Intrinsic ValueNingbo Dechang Electrical Machinery Made Co., Ltd. (605555.SS)

Previous Close$17.98
Intrinsic Value
Upside potential
Previous Close
$17.98

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

Ningbo Dechang Electrical Machinery operates as a specialized manufacturer in the industrial machinery sector, focusing on the research, development, and production of electric motors and household vacuum cleaners. The company serves both domestic Chinese and international markets with a diversified product portfolio that includes EPS brushless motors for automotive applications, positioning itself at the intersection of consumer appliances and automotive components. This dual-market approach provides revenue diversification while leveraging core motor manufacturing expertise across different industry verticals. The company's foundation since 2002 has enabled it to establish manufacturing capabilities and technical know-how in precision motor production, competing in the competitive Chinese industrial landscape where cost efficiency and manufacturing scale are critical advantages. Its market position reflects a niche player with specialized capabilities in brushless motor technology, particularly for automotive steering systems, while maintaining a presence in the mature but stable household appliance market.

Revenue Profitability And Efficiency

The company generated CNY 4.09 billion in revenue with net income of CNY 410.8 million, representing a net margin of approximately 10%. Operating cash flow of CNY 255.2 million was substantially lower than net income, indicating potential working capital investments or timing differences in cash collection. Capital expenditures of CNY 509.1 million suggest significant investment in capacity expansion or technological upgrades during the period.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.10 reflects solid earnings generation relative to the share base. The substantial capital expenditure program, nearly double the operating cash flow, indicates aggressive investment in productive assets. This suggests management is prioritizing growth and capacity expansion, though it creates negative free cash flow in the current period that may pressure short-term financial flexibility.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 1.26 billion in cash and equivalents against total debt of CNY 201.1 million, indicating minimal leverage and robust financial flexibility. The low debt-to-equity profile provides capacity for additional borrowing if needed for expansion or strategic initiatives. The conservative capital structure supports financial stability in cyclical industrial markets.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, paying a dividend of CNY 0.27 per share while simultaneously pursuing significant capital investment. The substantial capex program suggests management is prioritizing growth initiatives, potentially in automotive brushless motors where technological advancement drives market expansion. This dual focus on shareholder returns and growth investment indicates confidence in future cash flow generation.

Valuation And Market Expectations

With a market capitalization of CNY 8.31 billion, the company trades at approximately 20 times earnings and 2 times revenue. The beta of 0.66 indicates lower volatility than the broader market, suggesting investors perceive stable cash flows. The valuation multiples reflect expectations for continued growth in both traditional motor applications and emerging automotive segments.

Strategic Advantages And Outlook

The company's strategic positioning in both consumer appliances and automotive components provides diversification benefits. Its expertise in brushless motor technology, particularly for automotive EPS systems, aligns with industry trends toward electrification and advanced driver assistance. The strong balance sheet supports continued R&D investment and capacity expansion to capture growth in evolving motor applications across multiple end markets.

Sources

Company financial statementsStock 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