investorscraft@gmail.com

Intrinsic ValueAddsino Co., Ltd. (000547.SZ)

Previous Close$28.48
Intrinsic Value
Upside potential
Previous Close
$28.48

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

Addsino Co., Ltd. operates as a specialized provider of electronic information technology products, serving both military and civilian sectors within China's strategic technology landscape. The company's core business model revolves around developing and supplying sophisticated systems including electromagnetic technology engineering, communication control solutions, network information security platforms, micro-systems, and marine information equipment. This diversified portfolio positions Addsino at the intersection of national defense modernization and civilian technological advancement, leveraging its deep-rooted expertise in secure communications and information warfare systems. As a Beijing-based enterprise founded in 1955, the company maintains longstanding relationships with government and military clients, benefiting from China's ongoing investments in defense technology sovereignty and digital infrastructure security. Its market position is characterized by specialized niche capabilities in electromagnetic spectrum operations and secure network architectures, serving critical infrastructure requirements while navigating the complex regulatory environment governing defense-related technologies. The company's dual-use technology approach allows it to address both specialized military applications and broader industrial security needs, creating multiple revenue streams within China's protected domestic technology market.

Revenue Profitability And Efficiency

Addsino reported revenue of approximately CNY 1.87 billion for the period, but experienced significant financial challenges with a net loss of CNY 1.67 billion. The substantial negative earnings per share of CNY -1.05 reflects operational difficulties or potential write-downs within the business. Despite these profitability pressures, the company maintained positive operating cash flow of CNY 116.6 million, suggesting some underlying operational cash generation capability. Capital expenditures of CNY -50.1 million indicate restrained investment activity during the period.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained given the substantial net loss position. The negative EPS of CNY -1.05 demonstrates significant challenges in translating revenue into bottom-line performance. Operating cash flow generation, while positive, appears insufficient to offset the deep losses reported. The relationship between capital expenditures and operational performance suggests the company may be prioritizing cash preservation over aggressive expansion in the current environment.

Balance Sheet And Financial Health

Addsino maintains a relatively strong liquidity position with cash and equivalents of CNY 1.61 billion, providing a substantial buffer against current operational losses. Total debt stands at CNY 766.5 million, resulting in a conservative debt-to-cash ratio that supports financial stability. The company's market capitalization of approximately CNY 12.44 billion reflects investor expectations despite current profitability challenges, with the cash position offering near-term operational flexibility.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with the significant net loss overshadowing revenue generation. The company maintains a non-dividend policy with zero dividend per share, consistent with its loss-making position and likely focus on preserving capital for operational stabilization. The restrained capital expenditure approach suggests a cautious growth strategy focused on financial recovery rather than aggressive market expansion in the near term.

Valuation And Market Expectations

With a market capitalization of CNY 12.44 billion, investors appear to be valuing Addsino based on its strategic market position and long-term potential rather than current financial performance. The beta of 0.824 suggests lower volatility compared to the broader market, possibly reflecting the company's exposure to government and defense contracts which provide revenue stability. The valuation multiple relative to negative earnings indicates expectations of future recovery or strategic value beyond immediate profitability metrics.

Strategic Advantages And Outlook

Addsino's primary strategic advantages include its entrenched position in China's defense technology ecosystem and specialized expertise in electromagnetic and secure communication systems. The company's long operating history since 1955 provides institutional knowledge and government relationships that newer entrants cannot easily replicate. The outlook remains challenging given current financial performance, but the company's strategic importance in national security domains and substantial cash reserves provide a foundation for potential recovery and future contract wins in China's ongoing military modernization programs.

Sources

Company Financial ReportsShenzhen Stock 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