investorscraft@gmail.com

Intrinsic ValueGuomai Technologies, Inc. (002093.SZ)

Previous Close$11.10
Intrinsic Value
Upside potential
Previous Close
$11.10

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

Guomai Technologies operates as a specialized information and communications technology outsourcing provider in China, focusing on comprehensive IoT integrated solutions. The company generates revenue through a multi-faceted approach including the provision of IoT terminals, cloud computing infrastructure, mass storage systems, and robust network security services. Its business model encompasses both product sales and ongoing service contracts, offering end-to-end solutions from initial system architecture design through hardware integration to continuous platform operation and maintenance. Guomai serves a diverse client base across government agencies, telecommunications providers, transportation networks, healthcare systems, and financial institutions, positioning itself as an integral technology partner for digital transformation projects. The company further enhances its market position through specialized consulting services for communication engineering and tower design, complemented by the development and operation of dedicated IoT science parks. This integrated service portfolio allows Guomai to capture value across the entire technology lifecycle while maintaining strong client relationships through recurring revenue streams from maintenance and operational support. The company's strategic focus on emerging technologies including artificial intelligence, big data analytics, and blockchain research demonstrates its commitment to maintaining technological relevance in China's rapidly evolving digital infrastructure landscape.

Revenue Profitability And Efficiency

Guomai Technologies reported revenue of CNY 549.4 million for the period, demonstrating solid operational performance within China's competitive technology services market. The company achieved net income of CNY 168.6 million, reflecting healthy profitability margins. Operating cash flow generation was robust at CNY 212.0 million, significantly exceeding capital expenditure requirements of CNY 111.4 million, indicating efficient cash conversion from core business activities. This financial profile suggests effective cost management and operational execution in delivering technology outsourcing services.

Earnings Power And Capital Efficiency

The company exhibits strong earnings power with diluted earnings per share of CNY 0.17, supported by a debt-free capital structure that enhances return metrics. Operating cash flow substantially covers capital investment needs, providing flexibility for strategic initiatives. With no interest expense burden, Guomai can allocate resources toward high-return projects in IoT and emerging technologies. The capital-light service model allows for scalable growth without significant fixed asset intensity, supporting attractive returns on invested capital.

Balance Sheet And Financial Health

Guomai maintains an exceptionally strong balance sheet with zero debt and cash reserves of CNY 167.0 million, providing significant financial stability. The absence of leverage positions the company favorably to withstand economic cycles and pursue strategic opportunities. This conservative financial structure, combined with positive operating cash flow generation, creates a substantial safety buffer and operational flexibility. The company's financial health appears robust, with ample liquidity to fund ongoing operations and selective growth initiatives.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, returning value to shareholders through a dividend per share of CNY 0.12 while maintaining financial flexibility for growth. This dividend distribution reflects confidence in sustainable earnings generation. With China's ongoing digitalization trends driving demand for IoT and technology outsourcing services, Guomai is positioned to benefit from structural growth drivers. The company's focus on high-growth technology segments provides potential for future expansion, supported by its strong cash position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.5 billion, the market appears to assign a premium valuation reflecting growth expectations in China's technology services sector. The beta of 0.74 suggests moderate volatility relative to the broader market, indicating perceived stability in the business model. Valuation metrics likely incorporate expectations for continued expansion in IoT adoption and digital transformation projects across Guomai's target industries, though specific multiples are dependent on forward earnings projections.

Strategic Advantages And Outlook

Guomai's strategic advantages include its established position in China's technology outsourcing ecosystem, diversified industry exposure, and focus on high-growth IoT and digital infrastructure segments. The company's research investments in AI, blockchain, and big data position it to capitalize on emerging technology trends. The outlook remains positive given China's continued emphasis on digitalization across economic sectors, though competitive pressures and technology evolution require ongoing innovation. Guomai's debt-free structure provides strategic optionality for organic investments or potential acquisitions.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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