investorscraft@gmail.com

Intrinsic ValueTPV Technology Co., Ltd. (000727.SZ)

Previous Close$2.55
Intrinsic Value
Upside potential
Previous Close
$2.55

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

TPV Technology Co., Ltd. operates as a specialized manufacturer within the global display technology hardware sector, focusing on the research, development, and production of smart display products. Its core revenue model is derived from the sale of monitors, LCD and LED screens, and complementary audio devices like speakers and headphones. The company operates across international markets, leveraging its manufacturing scale and supply chain integration to serve both consumer and commercial segments. As a subsidiary of the state-owned China Electronics Corporation (CEC), TPV benefits from strategic backing and potential access to government-related projects, positioning it within China's broader electronics industrial policy. The company navigates a highly competitive and cyclical market characterized by thin margins, where scale and operational efficiency are critical. Its market position is that of a volume manufacturer rather than a premium brand, competing on cost and reliability in the global OEM and B2B supply chains for display solutions.

Revenue Profitability And Efficiency

For the fiscal year, TPV Technology reported substantial revenue of CNY 55.2 billion, demonstrating its significant scale within the display manufacturing industry. However, profitability remains a challenge, with net income of just CNY 93.5 million, resulting in an exceptionally thin net margin. The company's operational efficiency was further pressured by negative operating cash flow of CNY -377 million, which, combined with significant capital expenditures of CNY -951 million, indicates heavy ongoing investment in its production infrastructure and potential working capital strain.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, as evidenced by a diluted EPS of only CNY 0.0206 on a large share base. The negative free cash flow, calculated from the negative operating cash flow and substantial capital expenditures, suggests that the business is not currently generating surplus cash from its core operations. This points to capital-intensive operations where reinvestment requirements are high, potentially limiting returns to equity holders in the near term.

Balance Sheet And Financial Health

TPV Technology maintains a solid liquidity position with cash and equivalents of CNY 4.27 billion. Total debt stands at CNY 4.37 billion, indicating a relatively balanced debt-to-cash position. The balance sheet structure suggests moderate leverage, but the negative operating cash flow warrants monitoring for its impact on the company's ability to service obligations and fund operations without external financing, particularly in a capital-intensive industry.

Growth Trends And Dividend Policy

The company has not established a dividend policy, as reflected by a dividend per share of zero. The financial data does not provide a clear growth trajectory, with the focus appearing to be on maintaining operational scale amid challenging profitability. Investor returns are currently not prioritized through income distributions, suggesting capital retention for operational needs or potential reinvestment into the business cycle.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.1 billion, the market values the company at a significant discount to its annual revenue, reflecting investor skepticism about its ability to translate top-line scale into sustainable bottom-line profitability. The low beta of 0.47 suggests the stock has exhibited lower volatility than the broader market, which may indicate it is perceived as a less cyclical or speculative name within the technology hardware sector.

Strategic Advantages And Outlook

TPV's primary strategic advantage lies in its integration into the China Electronics Corporation ecosystem, providing potential stability and access to strategic projects. The outlook is contingent on improving operational efficiency to convert its substantial revenue base into stronger, more consistent profitability. Success will depend on navigating global supply chain dynamics, managing input costs, and potentially leveraging its parent company's resources to secure a more defensible market position in the competitive display industry.

Sources

Company FilingsFinancial Data Provider

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