investorscraft@gmail.com

Intrinsic ValueCITIC Guoan Information Industry Co., Ltd. (000839.SZ)

Previous Close$2.88
Intrinsic Value
Upside potential
Previous Close
$2.88

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

CITIC Guoan Information Industry operates as a diversified technology and media company with core operations in cable television network investment and construction. The company generates revenue through operating and managing cable TV projects, providing basic TV programming, video-on-demand services, high-definition content, and broadband internet services to residential and commercial customers. Beyond traditional media distribution, the company has expanded into sophisticated technology sectors including computer application software development, call center outsourcing, and comprehensive network system integration services. Its strategic positioning leverages China's growing digital infrastructure needs, serving emerging smart city, smart building, and intelligent transportation markets through innovative communication solutions and mobile internet applications. The company maintains a unique market position by combining legacy cable network assets with modern information technology services, creating a hybrid business model that bridges traditional media distribution with next-generation digital transformation projects across various industrial and municipal applications.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 3.40 billion for the period but experienced a net loss of CNY 77.8 million, indicating significant profitability challenges. Operating cash flow was negative at CNY 145.9 million, suggesting operational inefficiencies in converting revenue to cash. The negative earnings per share of CNY -0.0198 reflects the company's current struggle to generate shareholder returns from its core operations despite maintaining substantial revenue streams.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with negative net income and operating cash flow indicating fundamental operational challenges. The company's capital expenditure of CNY 33.7 million suggests ongoing investment in infrastructure, though the negative cash flow from operations raises questions about the efficiency of these investments. The diluted EPS of -0.0198 demonstrates weak earnings generation relative to the substantial share base of nearly 3.93 billion shares outstanding.

Balance Sheet And Financial Health

The balance sheet shows CNY 363.0 million in cash and equivalents against total debt of CNY 521.2 million, indicating a net debt position that may constrain financial flexibility. The debt level represents a significant obligation relative to the company's cash position and current profitability challenges. The working capital position appears pressured given the negative operating cash flow and current net loss position.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend payments during the period, consistent with its current loss-making position. Growth trends appear challenged given the negative profitability metrics, though the company continues to operate in evolving sectors like smart city development and digital infrastructure. The absence of dividend distributions reflects management's focus on preserving capital during this transitional phase.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.6 billion, the market appears to be valuing the company's assets and potential future growth rather than current earnings power. The beta of 0.394 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable, utility-like characteristics despite current profitability challenges. The valuation multiple relative to negative earnings is not meaningful, suggesting investors are focused on other value drivers.

Strategic Advantages And Outlook

The company's strategic advantages include its established cable network infrastructure and diversification into high-growth technology sectors like smart city solutions. However, the outlook remains challenging given current profitability issues and negative cash generation. Success will depend on effectively monetizing investments in digital transformation projects and improving operational efficiency across its diversified business segments in China's competitive communication services landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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