investorscraft@gmail.com

Intrinsic ValueEmdoor Information CO.,LTD. (001314.SZ)

Previous Close$47.31
Intrinsic Value
Upside potential
Previous Close
$47.31

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

Emdoor Information Co., Ltd. operates as a specialized manufacturer within the industrial and rugged computing segment of the technology sector. The company's core revenue model is based on the design, manufacturing, and sale of durable handheld terminals and computing devices. Its product portfolio includes anti-reinforced notebooks, rugged tablet terminals, industrial tablet PCs, and industrial computers, which are engineered to withstand harsh environmental conditions typically found in logistics, warehousing, manufacturing, and field service applications. Emdoor occupies a distinct niche, catering to enterprise and industrial clients who require reliable hardware that standard consumer electronics cannot provide. Founded in 2008 and based in Shenzhen, China, the company leverages its proximity to a robust electronics supply chain. Its market positioning is defined by a focus on durability and functionality over consumer-oriented features, competing in a specialized B2B market rather than the mass-market consumer electronics space. This strategic focus allows it to address specific industrial needs with tailored solutions.

Revenue Profitability And Efficiency

For the fiscal year, Emdoor Information reported revenue of CNY 3.18 billion. However, profitability was constrained, with net income of CNY 34.1 million, resulting in a thin net margin. Operational efficiency faced challenges, as evidenced by negative operating cash flow of CNY -20.0 million. The company also recorded significant capital expenditures of CNY -135.0 million, indicating ongoing investment in its operational capacity, which impacted its free cash flow generation for the period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.24, reflecting modest earnings power relative to its revenue base. The substantial capital expenditures, which exceeded operating cash flow, suggest a period of heavy investment. This indicates that capital is currently being deployed for growth or operational enhancements rather than generating immediate, high returns, pointing to a focus on long-term asset building over short-term capital efficiency.

Balance Sheet And Financial Health

Emdoor maintains a strong liquidity position with cash and equivalents of CNY 1.30 billion. Total debt is relatively low at CNY 160.6 million, resulting in a conservative debt-to-equity profile. This robust cash reserve against minimal debt provides significant financial flexibility and a cushion against market volatility, underscoring a fundamentally healthy balance sheet with low leverage risk.

Growth Trends And Dividend Policy

Despite the current period's profitability pressure, the company has demonstrated a commitment to shareholder returns by declaring a dividend per share of CNY 0.090641. The relationship between earnings and the dividend payout will be a key metric to monitor for sustainability. The high level of capital expenditure suggests management is prioritizing reinvestment for future growth, which may influence the trajectory of both earnings and dividend policy in subsequent periods.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.07 billion, the market valuation implies expectations for future growth and margin expansion beyond the current modest profitability levels. The stock's beta of 1.285 indicates higher volatility than the broader market, which is typical for technology-focused industrial companies. The valuation appears to factor in the company's niche market position and its potential for scaling operations efficiently.

Strategic Advantages And Outlook

Emdoor's strategic advantage lies in its specialization in rugged, industrial-grade computing devices, a segment with higher barriers to entry than standard consumer electronics. Its Shenzhen base provides a strategic supply chain advantage. The outlook hinges on its ability to translate significant capital investments into improved operational scalability and higher-margin sales. Success will depend on capturing demand from digitalization trends in logistics and industrial sectors while managing costs effectively.

Sources

Company Public 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