investorscraft@gmail.com

Intrinsic ValueSuzhou Veichi Electric Co., Ltd. (688698.SS)

Previous Close$94.68
Intrinsic Value
Upside potential
Previous Close
$94.68

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

Suzhou Veichi Electric operates as a specialized industrial automation solutions provider, developing and manufacturing a comprehensive portfolio of drive systems, motion control products, and renewable energy components. The company generates revenue through the sale of low and medium voltage drives, servo systems, PLCs, HMIs, and specialized industry-specific drives tailored for applications ranging from construction lifting to textile manufacturing. Operating within China's industrial machinery sector, Veichi serves diverse end markets including manufacturing, energy, infrastructure, and materials processing through both domestic and international channels. The company has established a niche position by offering integrated electrical control systems rather than standalone components, providing complete solutions for industrial automation needs. This systems approach differentiates Veichi from generic component suppliers and creates deeper customer relationships through technical integration expertise across multiple industrial applications and sectors.

Revenue Profitability And Efficiency

The company generated CNY 1.64 billion in revenue with net income of CNY 245 million, representing a healthy net margin of approximately 15%. Operating cash flow of CNY 201 million demonstrates solid cash generation from core operations, though significant capital expenditures of CNY 200 million indicate ongoing investment in production capacity and technological development to support future growth initiatives.

Earnings Power And Capital Efficiency

Veichi demonstrates strong earnings power with diluted EPS of CNY 1.16, reflecting efficient capital allocation in its industrial automation niche. The company maintains disciplined investment in R&D and production capabilities while generating respectable returns, though the substantial capital expenditure program suggests a focus on expanding manufacturing capacity and technological capabilities for future market opportunities.

Balance Sheet And Financial Health

The balance sheet appears conservative with CNY 164 million in cash against total debt of CNY 75 million, indicating a net cash position and strong liquidity. The low debt level relative to equity and operating cash flow suggests financial flexibility to pursue strategic investments while maintaining operational stability in the capital-intensive industrial equipment sector.

Growth Trends And Dividend Policy

The company maintains a balanced capital return policy, distributing a dividend of CNY 0.412 per share while retaining earnings for growth investments. This approach supports shareholder returns while funding expansion in industrial automation and renewable energy segments, positioning the company to capitalize on China's manufacturing modernization and green energy transition trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.4 billion, the company trades at a P/E multiple reflective of growth expectations in industrial automation. The beta of 0.435 suggests lower volatility than the broader market, indicating investor perception of stable demand patterns in its industrial end markets despite economic cycles.

Strategic Advantages And Outlook

Veichi's strategic advantage lies in its integrated solutions approach and deep application expertise across multiple industrial sectors. The company is well-positioned to benefit from China's industrial automation trends and renewable energy adoption, though it faces competition from both domestic and international industrial automation providers in a rapidly evolving technological landscape.

Sources

Company financial statementsStock exchange disclosuresCompany description and financial data provided

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