investorscraft@gmail.com

Intrinsic ValueHefei Kewell Power System Co.,Ltd. (688551.SS)

Previous Close$39.50
Intrinsic Value
Upside potential
Previous Close
$39.50

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

Hefei Kewell Power System Co., Ltd. operates as a specialized manufacturer of advanced test power supplies and systems, serving China's burgeoning industrial technology sector. The company's core revenue model is built on the sale of high-precision, programmable DC and AC power systems, battery simulators, and customized testing solutions. These products are critical for research, development, and quality assurance in high-growth industries, creating a B2B sales-driven income stream. Its operational focus is deeply embedded within the industrial hardware and equipment landscape, providing essential infrastructure for technological validation. Kewell strategically positions itself as a key enabler for the new energy revolution, supplying test systems for electric vehicles, fuel cells, photovoltaic inverters, and power devices. This niche specialization shields it from broader consumer electronics volatility, anchoring its market presence to industrial R&D investment cycles and China's policy-driven push for energy independence and technological sovereignty.

Revenue Profitability And Efficiency

The company reported revenue of CNY 478.3 million for the period, demonstrating its operational scale within its niche market. Profitability was solid, with net income reaching CNY 49.0 million, translating to a net profit margin of approximately 10.3%. This indicates effective cost management relative to its revenue base, though capital expenditures of CNY -130.1 million significantly exceeded operating cash flow, suggesting heavy investment for future growth.

Earnings Power And Capital Efficiency

Kewell's earnings power is evidenced by its positive net income and diluted EPS of CNY 0.59. The company generated CNY 69.1 million in operating cash flow, which was more than sufficient to cover its net income, indicating high-quality earnings. However, the substantial negative free cash flow, due to aggressive capital investment, points toward a strategy prioritizing expansion and capacity building over immediate capital returns.

Balance Sheet And Financial Health

Financial health appears robust, characterized by a strong liquidity position with cash and equivalents of CNY 447.6 million. This cash hoard vastly exceeds its modest total debt of CNY 32.5 million, resulting in a net cash position and indicating a very low financial risk profile. The balance sheet provides significant flexibility to fund ongoing investments and weather potential industry downturns.

Growth Trends And Dividend Policy

The significant capital expenditure outpacing operating cash flow is a clear indicator of a growth-oriented strategy, likely targeting expansion in the new energy and electric vehicle testing markets. Despite this growth focus, the company maintained a shareholder return policy, distributing a dividend of CNY 0.4 per share, which represents a substantial payout relative to its earnings per share.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.27 billion, the market values the company at a significant premium to its annual revenue, reflecting high growth expectations embedded in its valuation. A beta of 0.103 suggests the stock is perceived as far less volatile than the broader market, potentially viewed as a defensive play within the technology sector.

Strategic Advantages And Outlook

Kewell's strategic advantage lies in its specialized expertise and product portfolio that is critical for China's strategic industries like new energy and EVs. Its outlook is tied to continued domestic investment in these sectors. The key challenge will be converting its heavy capital investments into sustained revenue and profit growth to justify its current valuation.

Sources

Company DescriptionPublic Financial 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