investorscraft@gmail.com

Intrinsic ValueNew Sea Union Technology Group Co.,Ltd. (002089.SZ)

Previous Close$0.23
Intrinsic Value
Upside potential
Previous Close
$0.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

New Sea Union Technology Group operates within China's competitive technology sector, focusing on the research, development, production, and sale of communication equipment and related products. Its core revenue model stems from manufacturing and selling a diversified portfolio that includes 4G communication products, FTTx solutions, IDC data products, and lithium battery materials. The company also extends into adjacent markets such as new energy vehicles, LED technology, and software-based video and internet services, indicating a strategy of technological diversification beyond its communication equipment roots. Founded in 1997 and based in Suzhou, the company positions itself at the intersection of communications infrastructure and new energy technologies. This dual focus attempts to capitalize on Chinese national priorities for 5G/FTTx deployment and the transition to electric vehicles and renewable energy. However, its market position is challenged by intense competition from larger, more established domestic technology and industrial conglomerates, requiring it to navigate a complex landscape of evolving standards and significant capital requirements.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 175.8 million for FY 2022. However, profitability was severely challenged, with a substantial net loss of nearly CNY 302.0 million, resulting in a diluted EPS of -CNY 0.22. Operational efficiency appears strained, as evidenced by negative operating cash flow of CNY -4.9 million, indicating core business activities were not generating sufficient cash during the period.

Earnings Power And Capital Efficiency

New Sea Union's earnings power was significantly negative in the latest fiscal year. The combination of an operating cash flow deficit and high capital intensity, reflected in capital expenditures, points to considerable challenges in achieving capital efficiency. The company's ability to generate returns on invested capital is currently under pressure, with operations consuming rather than producing cash.

Balance Sheet And Financial Health

The company's balance sheet shows a cash position of CNY 36.96 million, which is substantially overshadowed by total debt of CNY 441.2 million. This high debt load relative to cash reserves and operating performance indicates significant financial leverage and potential stress on the company's overall financial health, raising concerns about its liquidity and solvency position.

Growth Trends And Dividend Policy

Given the reported net loss and negative cash flows, the company's growth trajectory appears constrained. Reflecting its financial challenges, the dividend per share was zero for the period, indicating a suspension of shareholder returns to preserve capital. The current focus is likely on stabilizing operations rather than pursuing aggressive expansion or returning capital to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 316 million, the market valuation appears to factor in the company's distressed financial state. The low beta of 0.188 suggests the stock has lower volatility than the broader market, which may reflect limited trading interest or investor perception of the company's specific challenges overshadowing broader market movements.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified exposure to communication infrastructure and new energy sectors, which are priority areas in China. However, the outlook is clouded by substantial financial losses and a leveraged balance sheet. Successful execution would require a significant operational turnaround, potential restructuring, or securing new funding to navigate current headwinds and capitalize on its targeted market themes.

Sources

Company Filings (Shenzhen Stock Exchange)Publicly disclosed financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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