investorscraft@gmail.com

Intrinsic ValueEastcompeace Technology Co.,ltd (002017.SZ)

Previous Close$23.24
Intrinsic Value
Upside potential
Previous Close
$23.24

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

Eastcompeace Technology operates as a specialized provider of smart card and comprehensive system solutions, serving critical infrastructure sectors across China and international markets. The company's core revenue model is built on designing, producing, and implementing secure smart card technologies for telecommunications operators, financial institutions, government agencies, and emerging IoT applications. This positions Eastcompeace at the intersection of digital security and identity management, where technological reliability and compliance with stringent standards are paramount. The company has established itself as a trusted partner in high-security environments, leveraging its long-standing industry presence since 1998 to build durable client relationships in regulated sectors. Its market position is characterized by deep sector-specific expertise rather than broad-scale competition, focusing on customized solutions that integrate hardware with sophisticated software platforms. This niche specialization allows Eastcompeace to maintain relevance despite evolving digital payment and identification trends, though it operates in a mature segment requiring continuous innovation to address cloud-based security challenges and mobile payment disruptions.

Revenue Profitability And Efficiency

For the fiscal year, Eastcompeace generated revenue of approximately CNY 1.38 billion with net income of CNY 189.8 million, translating to a healthy net margin of 13.7%. The company demonstrated solid cash generation with operating cash flow of CNY 196.9 million, significantly exceeding capital expenditures of CNY 24.5 million. This indicates efficient operations and prudent capital management, with free cash flow supporting both operational needs and shareholder returns.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.33, reflecting its earnings capacity relative to its equity base. With minimal debt of only CNY 4.2 million against cash reserves of CNY 1.89 billion, Eastcompeace maintains exceptional financial flexibility. The substantial cash position relative to its market capitalization suggests potential for strategic investments or enhanced shareholder returns, though it may also indicate challenges in identifying high-return deployment opportunities.

Balance Sheet And Financial Health

Eastcompeace exhibits exceptional financial health with a robust balance sheet characterized by cash and equivalents of CNY 1.89 billion against negligible debt, resulting in a net cash position. This conservative financial structure provides significant resilience against market volatility and sector-specific challenges. The company's strong liquidity position far exceeds operational requirements, offering substantial strategic optionality for potential acquisitions, research investments, or weathering economic downturns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach, distributing a dividend of CNY 0.15 per share while retaining ample earnings for reinvestment. This balanced capital allocation strategy reflects management's confidence in sustainable cash generation. The dividend payout represents approximately 45% of earnings, indicating a commitment to returning capital while preserving financial flexibility for organic growth initiatives and potential strategic opportunities in evolving smart technology markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.3 billion, the market values Eastcompeace at roughly 11 times revenue and 80 times earnings, suggesting expectations for future growth and margin expansion. The beta of 1.04 indicates stock performance generally aligned with broader market movements. This valuation premium likely incorporates the company's strong balance sheet, niche market position, and potential in emerging IoT and digital payment sectors.

Strategic Advantages And Outlook

Eastcompeace's strategic advantages include its established reputation in secure smart card solutions, long-term client relationships in regulated industries, and financial strength to pursue strategic opportunities. The outlook depends on the company's ability to adapt to digital transformation trends, including mobile payments and cloud-based security solutions, while leveraging its expertise in high-security applications across telecommunications, banking, and government sectors.

Sources

Company filingsShenzhen Stock Exchange 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