investorscraft@gmail.com

Intrinsic ValueSkyworth Digital Co., Ltd. (000810.SZ)

Previous Close$11.62
Intrinsic Value
Upside potential
Previous Close
$11.62

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

Skyworth Digital Co., Ltd. operates as a specialized manufacturer and global distributor of digital television and smart home connectivity solutions. The company's core revenue model centers on the production and sale of set-top boxes for various broadcasting platforms, broadband customer premises equipment, and integrated smart home products. Skyworth has established itself as a key player in the communication equipment sector, serving telecommunications operators and broadcasters worldwide with hardware solutions that enable digital entertainment and internet connectivity. The company supplements its hardware sales with software and service offerings, including its video operation support system platform and end-to-end systems integration services, creating a diversified revenue stream. Founded in 1997 and headquartered in Shenzhen, China, Skyworth leverages its long-standing industry presence and manufacturing expertise to maintain competitive positioning in both domestic and international markets. The company operates in the rapidly evolving technology landscape where demand for advanced television and broadband infrastructure continues to grow, particularly in emerging markets undergoing digital transformation. Skyworth's market position is strengthened by its comprehensive product portfolio that addresses multiple segments of the digital value chain, from content delivery to home connectivity.

Revenue Profitability And Efficiency

Skyworth Digital generated revenue of CNY 8.69 billion for the fiscal year, demonstrating substantial scale in its operations. The company achieved net income of CNY 250.8 million, reflecting a net margin of approximately 2.9%. Operating cash flow stood at CNY 333.6 million, indicating the company's ability to convert sales into cash, though capital expenditures of CNY 447.6 million suggest significant ongoing investment in operational infrastructure and capacity expansion.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.22, providing a clear measure of shareholder returns from core operations. Skyworth's earnings power is supported by its diverse product portfolio and global market presence. The relationship between operating cash flow and capital expenditures indicates a disciplined approach to investment, with the company maintaining focus on projects that enhance long-term operational capabilities and market positioning.

Balance Sheet And Financial Health

Skyworth maintains a strong liquidity position with cash and equivalents of CNY 3.32 billion, providing substantial financial flexibility. Total debt of CNY 868.8 million represents a conservative leverage profile, with the company's cash holdings significantly exceeding its debt obligations. This robust balance sheet structure supports the company's ability to weather market fluctuations and pursue strategic initiatives while maintaining financial stability.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through its dividend policy, distributing CNY 0.13 per share. This dividend payout represents approximately 59% of diluted EPS, indicating a balanced approach between rewarding shareholders and retaining earnings for future growth. Skyworth's growth trajectory is supported by ongoing global demand for digital television infrastructure and broadband connectivity solutions, particularly in developing markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.82 billion, the market appears to value Skyworth at a premium to its current earnings, reflecting expectations for future growth in the digital connectivity sector. The company's beta of 0.467 suggests lower volatility compared to the broader market, indicating investor perception of relative stability within the technology equipment segment. This valuation multiple incorporates expectations for continued demand in the company's core markets.

Strategic Advantages And Outlook

Skyworth's strategic advantages include its established manufacturing capabilities, diverse product portfolio, and long-term relationships with global telecommunications operators. The company's outlook is supported by ongoing digitalization trends worldwide, particularly the transition to advanced television platforms and expanding broadband infrastructure. Skyworth's position in both hardware manufacturing and software services provides resilience against market shifts, though it faces competitive pressures in the rapidly evolving technology landscape.

Sources

Company filingsFinancial market data

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