investorscraft@gmail.com

Intrinsic ValueWiscom System Co., Ltd. (002090.SZ)

Previous Close$12.25
Intrinsic Value
Upside potential
Previous Close
$12.25

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

Wiscom System Co., Ltd. operates as a specialized technology provider focused on China's smart energy and smart city infrastructure sectors. The company generates revenue through a diversified model encompassing research and development, manufacturing, and sales of power automation products for generation, transmission, and distribution systems. Its service portfolio extends to comprehensive engineering consulting, survey, and design work for various energy projects, including renewable sources like wind and solar, as well as thermal and biomass power generation. A significant portion of its business involves project development and general contracting for new energy, micro-grid, and energy emission reduction initiatives, positioning it as an integrated solutions provider. Within the competitive Chinese technology landscape, Wiscom has established a niche by combining traditional power system expertise with emerging smart city applications, offering IT consulting and industry-specific solutions. This dual focus on energy infrastructure and digital urbanization allows the company to address national priorities in energy security and technological modernization, catering primarily to utility providers, industrial clients, and municipal governments.

Revenue Profitability And Efficiency

For the fiscal year, Wiscom System reported revenue of approximately CNY 1.77 billion, achieving a net income of CNY 72.3 million. This translates to a net profit margin of roughly 4.1%, indicating moderate profitability within its capital-intensive sectors. The company demonstrated solid cash generation, with operating cash flow of CNY 301.6 million significantly exceeding its net income, suggesting healthy earnings quality and efficient working capital management relative to its reported profits.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.18, reflecting its earnings power on a per-share basis. Capital expenditures of CNY 78.96 million were substantially covered by the robust operating cash flow, indicating that core operations are funding necessary investments without excessive external financing. This balance suggests a sustainable model for maintaining and upgrading its technological and project delivery capabilities.

Balance Sheet And Financial Health

Wiscom maintains a conservative financial structure, with cash and equivalents of CNY 298.8 million providing a strong liquidity buffer against total debt of CNY 146.6 million. This results in a net cash position, underscoring a low-risk balance sheet. The modest debt level relative to equity and cash reserves indicates financial stability and ample capacity to withstand cyclical pressures in its project-based business lines.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.065 per share. The dividend payout ratio appears manageable given current earnings and cash flow levels. Future growth is likely tied to the continued expansion of China's smart grid and renewable energy infrastructure, although the specific year-over-year growth trajectory is not detailed in the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.22 billion, the market values the company at a price-to-earnings ratio derived from its current earnings. The beta of 0.81 suggests the stock has historically been less volatile than the broader market, which may reflect its positioning in essential infrastructure sectors that are subject to government policy and long-term investment cycles rather than short-term economic fluctuations.

Strategic Advantages And Outlook

Wiscom's strategic advantage lies in its integrated service offering that spans the entire value chain from product R&D to project execution in the high-growth smart energy domain. Its alignment with China's national energy transition and urbanization goals provides a favorable long-term outlook. Key challenges include competition and the project-based nature of revenue, but its technical expertise and established market presence position it to capitalize on sustained infrastructure investment.

Sources

Company Description and Financial Data Provided

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