investorscraft@gmail.com

Intrinsic ValueBeijing Yupont Electric Power Technology Co., Ltd. (688597.SS)

Previous Close$9.50
Intrinsic Value
Upside potential
Previous Close
$9.50

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

Beijing Yupont Electric Power Technology operates as a specialized provider within China's electrical equipment sector, focusing on the critical niche of electric energy measurement and grid management solutions. Its core revenue model is built on the research, development, and sale of a comprehensive portfolio of hardware and software products, including single-phase and three-phase smart meters, concentrators, collectors, and sophisticated master station systems. The company serves as a vital technology partner to state-owned power grid corporations and large generation companies, embedding itself into the infrastructure of China's energy ecosystem. Its market position is that of a specialized domestic supplier, leveraging deep domain expertise and long-term customer relationships to secure contracts within a highly regulated and concentrated utility market, rather than competing on a global scale. This focus on the entire value chain—from data acquisition devices to analytical software platforms—allows it to offer integrated solutions that support grid modernization, energy efficiency, and the development of the energy internet.

Revenue Profitability And Efficiency

The company reported revenue of CNY 940.1 million for the period, demonstrating its operational scale within its niche. Profitability is solid, with net income reaching CNY 111.3 million, translating to a healthy net margin. Operating cash flow of CNY 141.2 million significantly exceeded capital expenditures, indicating strong cash generation from core operations and efficient management of working capital.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.46, reflecting the company's earnings power on a per-share basis. The substantial positive operating cash flow, which comfortably covered capital investments, underscores capital-efficient operations. This suggests the business model can fund its growth and technology development needs internally without excessive external financing.

Balance Sheet And Financial Health

The balance sheet shows a robust liquidity position with cash and equivalents of CNY 504.3 million. Total debt is reported at CNY 425.6 million. The high cash balance provides a significant buffer against its debt obligations, indicating a conservative and low-risk financial structure with ample flexibility for strategic initiatives.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.10929. This payout, combined with its strong cash generation, suggests a balanced approach to returning capital to shareholders while retaining earnings to fund future growth initiatives in grid modernization and energy technology.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.71 billion, the market assigns a valuation that is a multiple of both its earnings and revenue. A beta of -0.033 is highly unusual and may indicate very low correlation with broader market movements, potentially reflecting its status as a specialized utility supplier in a regulated environment.

Strategic Advantages And Outlook

Its strategic advantage lies in its entrenched position as a specialized technology provider to China's major power utilities. The outlook is tied to continued national investment in smart grid infrastructure, energy internet systems, and grid automation, which should provide a stable demand backdrop for its core product offerings and software solutions.

Sources

Company DescriptionProvided Financial Data

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