investorscraft@gmail.com

Intrinsic ValueInner Mongolia TianShou Technology&development, Co. Ltd. (000611.SZ)

Previous Close$1.39
Intrinsic Value
Upside potential
Previous Close
$1.39

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Inner Mongolia TianShou Technology&development operates a diversified business model spanning textiles production, molybdenum mining, and thermal coal and potash fertilizer trading. Despite its technology sector classification, the company's core operations remain rooted in traditional industrial and commodity sectors. Its textile manufacturing forms the historical foundation, while strategic diversification into mining and commodity trading represents efforts to capture value across resource supply chains. The company maintains a regional focus within China, leveraging its Inner Mongolia base for resource access while operating its headquarters from Beijing for administrative and commercial purposes. This hybrid operational structure positions the company at the intersection of industrial manufacturing and resource extraction, though its market position appears challenged given the financial performance and modest scale relative to sector peers. The divergence between its technology sector classification and actual industrial activities creates an unusual market positioning that may reflect historical legacy operations rather than current strategic direction.

Revenue Profitability And Efficiency

The company generated CNY 132.9 million in revenue for FY2021 but reported a significant net loss of CNY 32.5 million, indicating substantial profitability challenges. Operating cash flow was positive at CNY 13.1 million, suggesting some operational cash generation despite the bottom-line loss. The negative EPS of -0.0963 reflects the per-share impact of these losses on investors. The substantial capital expenditures of CNY -214.1 million indicate significant investment activity, though this may be contributing to current financial strain.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with the company operating at a loss despite positive operating cash flow. The negative net income suggests that operational costs and potentially non-cash charges are outweighing revenue generation. The significant capital expenditure program, while potentially strategic for long-term positioning, is currently creating substantial cash outflows that exceed operating cash generation, indicating potential challenges in capital allocation efficiency and near-term returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows CNY 45.9 million in cash against total debt of CNY 194.7 million, indicating a leveraged position with debt substantially exceeding liquid assets. This debt-to-cash ratio suggests potential liquidity constraints and financial stress. The company's ability to service this debt while funding ongoing operations and capital expenditures appears challenging given current profitability levels and cash flow generation capacity.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.0248 per share, which is unusual given the negative earnings environment. This may reflect strategic priorities or contractual obligations rather than sustainable distribution capacity. The significant capital expenditure program suggests an attempt at growth or operational transformation, though current financial metrics do not yet demonstrate successful execution of growth initiatives.

Valuation And Market Expectations

With a market capitalization reported as zero and negative earnings, market valuation appears to reflect significant concerns about the company's viability and future prospects. The negative beta of -0.145 suggests unusual price behavior relative to the broader market, potentially indicating limited liquidity or specialized investor base. Current valuation metrics are challenging to interpret meaningfully given the absence of positive earnings and the reported market cap figure.

Strategic Advantages And Outlook

The company's strategic position appears challenged, with its diversified but seemingly disconnected business segments creating operational complexity. The maintenance of dividend payments despite losses may indicate confidence in future turnaround or specific shareholder expectations. The substantial capital investment program suggests transformation efforts are underway, but successful execution remains uncertain given current financial metrics. The outlook depends heavily on the company's ability to rationalize operations, improve profitability, and manage its leveraged financial position effectively.

Sources

Company Financial StatementsShenzhen Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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