investorscraft@gmail.com

Intrinsic ValueChina Greatwall Technology Group Co., Ltd. (000066.SZ)

Previous Close$15.87
Intrinsic Value
Upside potential
Previous Close
$15.87

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

China Greatwall Technology Group operates as a diversified technology conglomerate with core operations spanning network security, high-tech electronics, and power supply systems. The company maintains a significant presence in China's domestic technology hardware sector, offering an extensive portfolio that includes servers, storage devices, personal computers, and specialized information security products. Its business model integrates hardware manufacturing with solution provision, serving both consumer and enterprise markets while maintaining strategic importance as a state-influenced entity in critical technology infrastructure. The company has expanded into emerging areas such as cloud computing solutions, energy storage products, and next-generation battery technologies including solid-state lithium and sodium-ion batteries, positioning itself at the intersection of traditional computing and renewable energy technologies. This diversification reflects a strategic pivot toward high-growth segments while leveraging its established manufacturing capabilities and government relationships. Its market position is characterized by its role as a domestic alternative in China's push for technological self-sufficiency, competing in hardware markets while developing specialized solutions for banking, industrial, and government applications where security and localization priorities create distinct competitive dynamics.

Revenue Profitability And Efficiency

The company reported revenue of CNY 14.2 billion for the period but experienced significant profitability challenges with a net loss of CNY 1.48 billion. Operating cash flow remained positive at CNY 182 million, though capital expenditures of CNY 270 million exceeded operating cash generation. The negative earnings per share of CNY -0.46 reflects the substantial net loss relative to the company's share count, indicating pressure on operational efficiency and cost management across its diversified business segments.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the substantial net loss position. The company's capital allocation strategy shows ongoing investment with capital expenditures significantly outweighing operating cash flow generation. This suggests a period of strategic investment potentially aimed at future growth initiatives, particularly in emerging technology areas, though near-term returns on these investments remain negative as reflected in the current profitability metrics.

Balance Sheet And Financial Health

The balance sheet shows CNY 3.84 billion in cash and equivalents against total debt of CNY 7.86 billion, indicating a leveraged position. The debt level substantially exceeds liquid assets, creating potential liquidity concerns despite the company's state-affiliated status potentially providing alternative funding avenues. The financial health appears challenged by the combination of operating losses and significant debt obligations relative to available liquid resources.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, consistent with its loss-making position and likely reflecting a priority on preserving capital for operational needs and strategic investments. Growth trends are difficult to assess from single-period data, though the significant capital expenditures suggest ongoing investment in capacity or technology development, potentially targeting future expansion in areas like energy storage and cloud computing despite current profitability challenges.

Valuation And Market Expectations

With a market capitalization of approximately CNY 52 billion, the market appears to be valuing the company significantly above its current financial performance, potentially reflecting expectations for future turnaround or strategic importance. The beta of 0.48 suggests lower volatility than the broader market, possibly indicating perceived stability due to government affiliations or long-term strategic positioning within China's technology self-sufficiency initiatives.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence in China's technology sector, diversified product portfolio, and positioning within national technology initiatives. However, the outlook is clouded by current profitability challenges and leveraged balance sheet. Success likely depends on effective execution in emerging technology segments and potential government support, though near-term operational improvements will be critical for sustainable recovery given the current financial profile.

Sources

Company financial reportsStock exchange disclosures

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