investorscraft@gmail.com

Intrinsic ValueShandong Kehui Power Automation Co.,Ltd. (688681.SS)

Previous Close$19.39
Intrinsic Value
Upside potential
Previous Close
$19.39

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

Shandong Kehui Power Automation operates as a specialized industrial technology provider within China's critical power infrastructure sector. The company's core revenue model is built on the development, manufacturing, and sale of sophisticated diagnostic and automation systems for electrical transmission and distribution networks. Its product portfolio includes advanced cable and transmission line fault locators, power cable test systems, and comprehensive monitoring solutions that ensure grid reliability and efficiency. Operating in the competitive electrical equipment industry, Kehui serves both domestic and international markets with a focus on railway power automation and distribution network optimization. The company leverages its technical expertise and established presence since 1991 to maintain a niche position as a reliability-focused solutions provider for power utilities and industrial clients. Its market positioning is strengthened by specialized product offerings that address specific pain points in power system maintenance and fault detection, creating a defensible niche within the broader industrial automation landscape.

Revenue Profitability And Efficiency

The company generated CNY 420.2 million in revenue with net income of CNY 30.5 million, reflecting a net margin of approximately 7.3%. Operating cash flow of CNY 49.8 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 40.5 million suggest ongoing investment in production capabilities and technological development to maintain competitive positioning.

Earnings Power And Capital Efficiency

Kehui demonstrated moderate earnings power with diluted EPS of CNY 0.29. The company's capital efficiency appears reasonable given its specialized industrial focus, with operating cash flow covering capital investment requirements. The business maintains a capital-light model relative to heavy industrials, focusing instead on technical expertise and specialized manufacturing.

Balance Sheet And Financial Health

The balance sheet shows robust financial health with CNY 189.9 million in cash against minimal total debt of CNY 12.2 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience. The strong liquidity position supports both operational needs and potential strategic investments in technology development.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.15, representing a payout ratio of approximately 52% based on current EPS. This balanced capital allocation strategy combines returning capital to shareholders while retaining earnings for reinvestment in business growth and technological advancement within the power automation sector.

Valuation And Market Expectations

With a market capitalization of CNY 1.79 billion, the company trades at approximately 4.3 times revenue and 59 times earnings. The beta of 0.506 indicates lower volatility than the broader market, reflecting the company's niche positioning and stable utility-facing business model within the industrial sector.

Strategic Advantages And Outlook

Kehui's strategic advantages include deep technical expertise in power automation, established customer relationships in China's utility sector, and specialized product offerings. The outlook remains tied to infrastructure investment trends and grid modernization initiatives, particularly in railway electrification and smart grid development across its operating markets.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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