investorscraft@gmail.com

Intrinsic ValueShenzhen Sine Electric Co.,Ltd. (688395.SS)

Previous Close$26.25
Intrinsic Value
Upside potential
Previous Close
$26.25

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

Shenzhen Sine Electric operates as a specialized manufacturer of electrical drive automation products within China's competitive industrial equipment sector. The company generates revenue through the research, development, production, and sale of general and dedicated inverters alongside servo systems, primarily serving equipment manufacturers and system integrators. Its business model combines direct sales to domestic industrial clients with an expanding international distribution network across emerging markets including Southeast Asia, the Middle East, and South America. Operating since 2003 and headquartered in Shenzhen—China's technology manufacturing hub—the company leverages its technical expertise to address automation needs in various industrial applications. While competing in a fragmented market dominated by larger multinational corporations, Sine Electric has carved a niche through specialized solutions and cost-effective alternatives, positioning itself as a domestic player with growing export capabilities in the global industrial automation supply chain.

Revenue Profitability And Efficiency

The company reported revenue of CNY 366.8 million with net income of CNY 37.8 million, demonstrating a net profit margin of approximately 10.3%. Operating cash flow of CNY 52.5 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 7.4 million suggest moderate reinvestment requirements relative to operational scale.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.44 reflects the company's earnings capacity relative to its 86 million outstanding shares. The substantial operating cash flow generation relative to net income underscores efficient working capital management. The modest capital expenditure level indicates capital-light operations with potential for scalable growth without significant additional investment.

Balance Sheet And Financial Health

The company maintains a robust financial position with CNY 101.8 million in cash and equivalents against minimal total debt of CNY 5 million, resulting in a net cash position. This strong liquidity profile provides operational flexibility and financial stability, with low leverage indicating conservative financial management and capacity for strategic investments.

Growth Trends And Dividend Policy

The company demonstrates a balanced capital allocation approach, distributing a dividend of CNY 0.15 per share while maintaining growth investments. The international expansion mentioned in operations suggests potential revenue diversification, though specific growth rates require additional historical context for trend analysis.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.2 billion, the company trades at a P/E ratio of around 58 based on current earnings. The low beta of 0.218 suggests lower volatility relative to the broader market, potentially reflecting defensive characteristics or specific market positioning.

Strategic Advantages And Outlook

The company's established presence in China's industrial automation market, combined with growing international footprint, provides diversification benefits. Technical expertise in electrical drive systems and strategic location in Shenzhen offer competitive advantages, though market positioning against larger global competitors remains a key consideration for future growth trajectory.

Sources

Company descriptionFinancial metrics providedStock exchange disclosures

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