investorscraft@gmail.com

Intrinsic ValueHangzhou Kelin Electric Co., Ltd. (688611.SS)

Previous Close$59.86
Intrinsic Value
Upside potential
Previous Close
$59.86

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

Hangzhou Kelin Electric operates as a specialized manufacturer of electric power products, focusing on research, development, and production of sophisticated monitoring and control systems for China's power infrastructure. The company's core revenue model centers on selling intelligent environmental control devices, online monitoring systems, and specialized maintenance equipment to utility companies and industrial clients. Operating within the electrical equipment sector, Kelin Electric serves the critical need for reliable power grid management and equipment maintenance solutions. The company has established a niche position by offering integrated products like temperature and humidity sensors, partial discharge detection kits, and insulating oil filtration systems that enhance operational safety and efficiency. Its market positioning leverages China's ongoing investments in smart grid modernization and infrastructure reliability, targeting utilities seeking to minimize downtime through predictive maintenance technologies. The company's specialized product portfolio addresses specific pain points in power transmission and distribution networks.

Revenue Profitability And Efficiency

The company generated CNY 541.4 million in revenue with net income of CNY 73.0 million, achieving a healthy net margin of approximately 13.5%. Operating cash flow of CNY 107.3 million demonstrates solid cash generation from core operations, though significant capital expenditures of CNY 323.9 million indicate substantial investment in capacity expansion or technological upgrades during the period.

Earnings Power And Capital Efficiency

Kelin Electric delivered diluted EPS of CNY 0.67, reflecting efficient earnings conversion from its revenue base. The substantial capital expenditure program suggests the company is investing heavily in production capabilities and research infrastructure to support future growth, though this has temporarily impacted free cash flow generation relative to operating performance.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 264.8 million in cash against modest total debt of CNY 36.0 million, indicating strong liquidity and low leverage. This conservative balance sheet position provides financial flexibility to support ongoing investments while maintaining operational stability in the capital-intensive electrical equipment sector.

Growth Trends And Dividend Policy

The company has implemented a dividend policy with a payout of CNY 0.14286 per share, demonstrating commitment to shareholder returns while balancing reinvestment needs. The significant capital expenditure program suggests management is prioritizing growth initiatives, likely targeting expansion in China's evolving smart grid and power infrastructure modernization markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.0 billion, the company trades at a P/E multiple reflective of growth expectations in the specialized electrical equipment sector. The low beta of 0.255 suggests the stock exhibits lower volatility than the broader market, potentially indicating perceived stability in its niche market positioning.

Strategic Advantages And Outlook

Kelin Electric's strategic advantage lies in its specialized product portfolio addressing critical power infrastructure maintenance needs. The company is well-positioned to benefit from China's ongoing grid modernization initiatives and increasing emphasis on predictive maintenance technologies. Its research-focused approach and established product lines provide a foundation for sustained growth in the evolving energy infrastructure market.

Sources

Company financial statementsStock 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