investorscraft@gmail.com

Intrinsic ValueShenzhen Coship Electronics Co., Ltd. (002052.SZ)

Previous Close$11.82
Intrinsic Value
Upside potential
Previous Close
$11.82

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

Shenzhen Coship Electronics operates as a specialized manufacturer of digital television and smart home solutions, serving global markets with a comprehensive product portfolio. The company generates revenue through the design, production, and sale of various set-top boxes, including DVB, IPTV, and Android OTT devices, alongside broadband access equipment and smart television products. Its core business model involves both hardware manufacturing and providing associated operational support services, positioning it within the competitive consumer electronics and telecommunications infrastructure sectors. Coship maintains its market position by offering integrated solutions that bridge traditional broadcasting with modern internet-based content delivery, catering to cable operators, telecom providers, and direct consumers seeking advanced home entertainment systems. The company's diverse product range, from basic compression devices to sophisticated hybrid boxes, demonstrates its adaptability to evolving technological standards and regional market demands across different international territories where digital television penetration continues to expand.

Revenue Profitability And Efficiency

For FY2024, Shenzhen Coship Electronics reported revenue of approximately CNY 599 million, with net income reaching CNY 69.6 million, indicating a healthy net profit margin around 11.6%. The company demonstrated strong cash generation with operating cash flow of CNY 337 million, significantly exceeding its net income and reflecting efficient working capital management. Capital expenditures were minimal at CNY -1.3 million, suggesting a capital-light operational model with limited ongoing investment requirements for maintaining current production capacity.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.09, supported by robust operating cash flow generation that substantially covered earnings. With minimal capital expenditure requirements relative to cash flow, Coship exhibits strong capital efficiency and the ability to self-fund operations without significant external financing. The substantial operating cash flow to net income conversion ratio indicates quality earnings underpinned by solid cash generation capabilities rather than accounting adjustments.

Balance Sheet And Financial Health

Coship maintains a conservative financial structure with cash and equivalents of CNY 328 million significantly outweighing total debt of just CNY 8.1 million, resulting in a net cash position. This strong liquidity profile provides substantial financial flexibility and indicates low bankruptcy risk. The minimal debt level suggests the company operates with limited financial leverage, relying primarily on internally generated funds rather than external borrowing to support its operations and growth initiatives.

Growth Trends And Dividend Policy

The company has adopted a retention-oriented capital allocation strategy, with no dividend payments during the reporting period despite generating positive earnings and cash flow. This approach suggests management prioritizes reinvesting profits into the business rather than returning capital to shareholders, potentially indicating focus on organic growth opportunities or strategic initiatives. The absence of a dividend policy aligns with the company's growth phase and capital preservation objectives in a competitive technology sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11 billion, the company trades at a significant premium to its reported financial metrics, reflecting market expectations for future growth beyond current revenue and earnings levels. The negative beta of -0.586 indicates the stock has exhibited low correlation with broader market movements, potentially appealing to investors seeking diversification benefits. This valuation multiple suggests investors anticipate substantial expansion in the company's addressable market or margin improvement potential.

Strategic Advantages And Outlook

Coship's long-standing industry presence since 1994 provides established relationships and technical expertise in digital television solutions. The company's strategic focus on hybrid devices that integrate multiple content delivery methods positions it to benefit from the convergence of broadcast and internet-based entertainment. However, the competitive nature of consumer electronics manufacturing and rapid technological obsolescence present ongoing challenges that require continuous innovation and cost management to maintain relevance in global markets.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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