investorscraft@gmail.com

Intrinsic ValueChina National Electric Apparatus Research Institute Co., Ltd. (688128.SS)

Previous Close$30.39
Intrinsic Value
Upside potential
Previous Close
$30.39

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

China National Electric Apparatus Research Institute operates as a diversified industrial technology provider with four core business segments: quality and technical services, intelligent equipment manufacturing, environmental-friendly coatings, and polyester resins. The company leverages its research institute heritage to offer comprehensive testing, certification, and standardization services across high-growth sectors including smart homes, intelligent vehicles, 5G communications, and healthcare. Its intelligent equipment division provides factory automation solutions, excitation systems, and specialized testing equipment for new energy batteries, positioning the firm at the intersection of industrial modernization and technological advancement. With operations spanning from technical consulting to manufacturing, the company maintains a unique market position as both a service provider and equipment supplier to China's evolving industrial and consumer sectors, benefiting from its long-established technical expertise and government-backed research credentials.

Revenue Profitability And Efficiency

The company generated CNY 4.52 billion in revenue with strong profitability, achieving net income of CNY 467 million representing a 10.3% net margin. Operating cash flow of CNY 528 million significantly exceeded capital expenditures of CNY 214 million, indicating efficient cash generation from core operations. The diluted EPS of CNY 1.15 reflects effective earnings distribution across its outstanding share base.

Earnings Power And Capital Efficiency

Strong operating cash flow generation of CNY 528 million demonstrates substantial earnings power, comfortably covering investment needs while maintaining financial flexibility. The company's capital allocation appears disciplined, with capex representing approximately 40% of operating cash flow, suggesting prudent investment in growth opportunities without excessive capital intensity.

Balance Sheet And Financial Health

The balance sheet exhibits robust financial health with CNY 977 million in cash and equivalents against minimal total debt of CNY 93 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience, with debt representing less than 10% of cash holdings.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.50 per share while retaining substantial earnings for reinvestment. This balanced approach supports both income-oriented investors and future growth initiatives across its diversified business segments in China's evolving industrial technology landscape.

Valuation And Market Expectations

With a market capitalization of CNY 12.22 billion, the company trades at approximately 26 times earnings, reflecting market expectations for continued growth in China's industrial technology and certification sectors. The negative beta of -0.025 suggests low correlation with broader market movements, potentially indicating defensive characteristics.

Strategic Advantages And Outlook

The company benefits from its established research institute heritage, diversified revenue streams, and positioning in high-growth technology sectors. Its strong balance sheet and cash generation provide strategic flexibility to capitalize on opportunities in China's industrial modernization and quality certification requirements across multiple industries.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

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