investorscraft@gmail.com

Intrinsic ValueSichuan Jiuzhou Electronic Co., Ltd. (000801.SZ)

Previous Close$15.62
Intrinsic Value
Upside potential
Previous Close
$15.62

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

Sichuan Jiuzhou Electronic Co., Ltd. operates as a specialized electronic information technology company with a core focus on digital television infrastructure. The company generates revenue through the research, development, production, and sale of a comprehensive portfolio of broadcast and network equipment. This includes digital TV set-top boxes, satellite TV equipment, cable TV front-end systems, and broadband network solutions. As a subsidiary of Sichuan Jiuzhou Electric Group, the firm leverages its Chinese manufacturing base to serve a diverse international client base across North America, South America, Western Europe, and the Middle East. The company operates within the highly competitive Communication Equipment sector, where technological innovation and cost efficiency are critical. Its market positioning is that of a specialized hardware provider in the digital broadcasting value chain, catering to telecommunications operators and broadcast service providers. This focus on specific broadcast infrastructure niches differentiates it from broader consumer electronics manufacturers, allowing for deeper technical expertise. The international footprint provides revenue diversification but also exposes the company to global trade dynamics and regional demand cycles for digital television upgrades.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 4.18 billion, achieving a net income of CNY 194 million. This translates to a net profit margin of roughly 4.7%, indicating modest profitability. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -102 million, which was significantly impacted by substantial capital expenditures of CNY -231 million aimed at maintaining and expanding production capabilities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.19, reflecting its earnings power on a per-share basis. The significant capital expenditure relative to operating cash flow suggests a period of heavy investment, potentially for capacity expansion or technological upgrades. The efficiency of these investments in generating future cash flows and earnings will be a key metric for assessing capital allocation effectiveness moving forward.

Balance Sheet And Financial Health

Jiuzhou Electronic maintains a solid liquidity position with cash and equivalents of CNY 696 million. Total debt is reported at CNY 615 million, resulting in a conservative net cash position. This balance sheet structure provides a buffer against operational volatility and supports financial stability. The company's low beta of 0.182 suggests its stock price has historically exhibited lower volatility compared to the broader market.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.10 per share. The payout reflects a balanced approach between returning capital to investors and retaining earnings for reinvestment. Future growth will likely depend on the successful commercialization of its R&D efforts and its ability to capitalize on international demand for digital broadcasting equipment upgrades.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.96 billion, the market valuation implies certain growth expectations. Investors appear to be pricing in future expansion, potentially in international markets or new product lines, beyond the current modest profitability levels. The valuation will be sensitive to the company's ability to convert its recent capital investments into sustainable revenue and profit growth.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized technical expertise in broadcast equipment and its established international distribution network. The outlook is tied to global trends in digital infrastructure spending and the transition to more advanced broadcasting standards. Key challenges include intense competition and the need for continuous innovation to maintain its market position. Success will hinge on effective execution of its growth strategy and prudent financial management.

Sources

Company FilingsShenzhen Stock Exchange

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