investorscraft@gmail.com

Intrinsic ValueZhuhai CosMX Battery Co., Ltd. (688772.SS)

Previous Close$19.34
Intrinsic Value
Upside potential
Previous Close
$19.34

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

Zhuhai CosMX Battery Co., Ltd. operates as a specialized manufacturer of polymer lithium-ion batteries, serving a diverse global clientele. The company's core revenue model is based on the design, production, and sale of high-performance battery cells and packs for consumer electronics, including mobile phones and laptops, as well as for emerging applications in the electric vehicle and energy storage sectors. Its product portfolio also includes mini-batteries and solutions for electric motorcycles, telecommunications infrastructure, and smart grid applications, positioning it within the broader industrials sector as a key supplier to technology and mobility industries. CosMX leverages its established manufacturing expertise and technical capabilities to compete in the highly competitive battery market, focusing on reliability and performance to secure contracts with OEMs and system integrators. The company's market position is that of a nimble, specialized player aiming to capture growth in the expanding electrification ecosystem, both within China and through its international operations.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 11.54 billion for the period, demonstrating strong top-line performance. However, net income of CNY 430 million indicates significant margin pressure, likely from competitive pricing and input cost inflation. Operating cash flow was healthy at CNY 2.44 billion, showcasing effective management of working capital and core operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.38 reflects the company's current earnings power on its substantial revenue base. The significant capital expenditure of CNY -3.02 billion highlights a major investment cycle, likely aimed at expanding production capacity and advancing technology for future growth, which temporarily pressures free cash flow and capital returns.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 2.71 billion, providing liquidity for operations. Total debt of CNY 5.81 billion indicates a leveraged capital structure to fund its aggressive expansion. The company's financial health appears manageable but requires careful monitoring of debt servicing capabilities amidst its high investment phase.

Growth Trends And Dividend Policy

The substantial capex investment signals a strong focus on capacity-led growth, targeting opportunities in electric vehicles and energy storage. Despite this, the company maintained a shareholder return policy, distributing a dividend of CNY 0.30 per share, balancing growth investments with immediate investor rewards.

Valuation And Market Expectations

With a market capitalization of approximately CNY 25.45 billion, the market values the company at a significant multiple to its current earnings, implying high growth expectations. A beta of 1.36 indicates higher volatility than the market, reflecting investor perception of its sensitivity to economic cycles and the competitive tech sector.

Strategic Advantages And Outlook

CosMX's strategic advantage lies in its specialized manufacturing expertise and established presence in the growing battery ecosystem. The outlook is tied to successful execution of its capacity expansion and technology adoption, positioning it to capitalize on global electrification trends, though it faces intense competition and macroeconomic risks.

Sources

Company Financial ReportsShanghai Stock Exchange Filings

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