investorscraft@gmail.com

Intrinsic ValueGreenland Technologies Holding Corporation (GTEC)

Previous Close$0.90
Intrinsic Value
Upside potential
Previous Close
$0.90

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

Greenland Technologies Holding Corporation operates in the industrial machinery sector, specializing in the development and manufacturing of transmission products for material handling machineries and electric vehicles. The company generates revenue through the sale of its high-performance transmission systems, which are integral to forklifts, construction equipment, and electric industrial vehicles. Its market position is bolstered by a focus on innovation, particularly in electric powertrain solutions, catering to the growing demand for sustainable industrial equipment. Greenland Technologies serves a global clientele, leveraging its engineering expertise to maintain competitive advantages in niche markets. The company’s strategic emphasis on electrification aligns with broader industry trends toward decarbonization, positioning it as a potential leader in eco-friendly industrial machinery solutions. Its diversified product portfolio and technological capabilities provide resilience against sector-specific cyclicality.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Greenland Technologies reported revenue of $83.9 million, with net income of $14.1 million, reflecting a robust net margin of approximately 16.8%. The company’s diluted EPS stood at $1.03, indicating strong profitability relative to its share count. Operating cash flow was $13.3 million, demonstrating efficient conversion of earnings into cash, while capital expenditures were negligible, suggesting a capital-light operational model.

Earnings Power And Capital Efficiency

Greenland Technologies exhibits solid earnings power, with its net income representing a significant portion of revenue. The absence of reported capital expenditures implies high capital efficiency, as the company appears to generate strong returns without substantial reinvestment needs. This efficiency is further underscored by its ability to maintain profitability while operating in a capital-intensive industry.

Balance Sheet And Financial Health

The company’s balance sheet shows $6.7 million in cash and equivalents against total debt of $21.4 million, indicating a moderate leverage position. The debt level is manageable given the firm’s profitability and cash flow generation. With no dividends paid, Greenland Technologies retains earnings for potential reinvestment or debt reduction, supporting financial flexibility.

Growth Trends And Dividend Policy

Greenland Technologies has not established a dividend policy, opting to reinvest earnings into operations or growth initiatives. The company’s revenue and profitability metrics suggest stable performance, though specific growth trends are not detailed in the provided data. Its focus on electric vehicle components may position it for long-term growth as the industry shifts toward electrification.

Valuation And Market Expectations

With a diluted EPS of $1.03 and approximately 13.6 million shares outstanding, the company’s earnings base provides a foundation for valuation. Market expectations likely hinge on its ability to capitalize on the electrification trend in industrial machinery, though further data on growth projections or peer comparisons would be needed for a comprehensive assessment.

Strategic Advantages And Outlook

Greenland Technologies benefits from its specialization in transmission systems for electric and traditional industrial vehicles, aligning with global sustainability trends. Its engineering expertise and focus on innovation provide a competitive edge. The outlook depends on execution in expanding its electric vehicle product line and maintaining profitability amid industry evolution. Strategic partnerships or technological breakthroughs could further enhance its market position.

Sources

Company filings, CIK 0001735041

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