investorscraft@gmail.com

Intrinsic ValueTelling Telecommunication Holding Co.,Ltd (000829.SZ)

Previous Close$10.45
Intrinsic Value
Upside potential
Previous Close
$10.45

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

Telling Telecommunication Holding operates as a significant distributor of mobile phones within China's competitive consumer electronics sector. The company's core revenue model is built on distributing mobile devices through a hybrid network of both online and offline channels, serving as a critical link between manufacturers and end consumers. Beyond its primary focus, the company has diversified its operations to include the sale of welfare and sports lottery products, provision of mobile communication and internet services, operation of an e-commerce platform dedicated to mobile phone distribution, and the sale of wine and liquor products. This diversification strategy aims to leverage its existing retail infrastructure and customer base. Operating in the highly fragmented and price-sensitive Chinese technology distribution market, Telling Telecommunication must navigate thin margins and intense competition from both large-scale competitors and regional players. Its market position is that of a established, mid-tier distributor with a national footprint, headquartered in Beijing, which provides some scale advantages in procurement and logistics. The company's challenge lies in maintaining relevance and profitability amid rapidly evolving consumer preferences, the direct-to-consumer initiatives of major phone brands, and the overall maturation of the smartphone market in China.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 84.0 billion for the period, highlighting its significant scale within the distribution channel. However, net income was a modest CNY 31.2 million, resulting in a very thin net profit margin, which is characteristic of the low-margin distribution business. A notable concern is the negative operating cash flow of CNY -303.7 million, which, when combined with capital expenditures, suggests potential pressure on working capital management or inventory levels despite the company's high revenue volume.

Earnings Power And Capital Efficiency

Earnings power appears constrained, with diluted earnings per share of CNY 0.0304 reflecting the minimal profitability on a per-share basis. The significant disparity between the high revenue base and the low net income indicates intense competitive pressures and inherently low margins in its core distribution operations. Capital efficiency metrics are challenged by the negative cash flow from operations, raising questions about the sustainability of its business model at its current scale and profitability level.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 4.06 billion, which provides some liquidity. However, this is overshadowed by a substantial total debt of CNY 11.90 billion, indicating a leveraged financial structure. The high level of debt relative to earnings power could present refinancing risks and increase financial vulnerability, particularly in an environment of rising interest rates or economic downturns that could impact sales volumes.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company's dividend policy is demonstrated by a dividend per share of CNY 0.01. The payment of a dividend, despite very low earnings, suggests a commitment to returning capital to shareholders, but it also warrants scrutiny regarding its sustainability if profitability does not improve. The company's growth is likely tied to the overall health of the Chinese smartphone market and its ability to gain or maintain distribution share.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.83 billion, the market values the company at a significant discount to its annual revenue, reflecting investor skepticism about its profitability and cash flow generation. The beta of 1.299 indicates that the stock is more volatile than the broader market, which is consistent with companies in competitive, cyclical industries facing operational and financial challenges.

Strategic Advantages And Outlook

The company's primary strategic advantage is its established distribution network and scale, which are critical in a logistics-intensive industry. Its diversification into lottery, e-commerce, and other products represents an attempt to build ancillary revenue streams. The outlook remains cautious, contingent on improving operational efficiency, managing working capital more effectively, and navigating the highly competitive dynamics of the Chinese technology retail sector to achieve sustainable profitability.

Sources

Company Filings (SZSE)Financial 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