investorscraft@gmail.com

Intrinsic ValueSunwave Communications Co.Ltd (002115.SZ)

Previous Close$14.93
Intrinsic Value
Upside potential
Previous Close
$14.93

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

Sunwave Communications Co. Ltd. operates as a specialized technology firm within the global telecommunications infrastructure sector, focusing on the development and manufacturing of IP-based wireless solutions for mobile network operators. The company's core revenue model is built on selling its proprietary portfolio of distributed antenna system (DAS) products and passive components, which are critical for enhancing network coverage and capacity. Its key offerings include the CrossFire DAS platform, various Remote Units (Low Power, High Power, Nano Power), Thin RAN, Small Cell solutions, and essential passive components like filters and duplexers. Operating from its base in Hangzhou, China, Sunwave serves a worldwide clientele of telecom carriers who are continuously investing in network densification and modernization to support growing data traffic from 4G, 5G, and future network standards. The company's market position is that of a niche provider in the highly competitive and capital-intensive communication equipment industry, where it competes with larger, diversified players. Its strategy is to leverage its specialized technical expertise in DAS technology to address specific coverage challenges faced by operators in dense urban environments, large public venues, and indoor settings.

Revenue Profitability And Efficiency

Sunwave Communications generated substantial revenue of approximately CNY 10.95 billion for the fiscal year. However, the company reported a net loss of CNY 271.4 million, resulting in a negative diluted EPS of CNY -0.34. This indicates significant profitability challenges despite a high top-line figure. The company did generate positive operating cash flow of CNY 136.1 million, which provided some internal funding, though this was outweighed by capital expenditures of CNY 217.2 million dedicated to maintaining and expanding its operational capabilities.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained, as evidenced by the net loss for the period. The negative earnings per share reflects pressure on margins, potentially from competitive pricing, high research and development costs, or operational inefficiencies. The capital expenditure level, which exceeded operating cash flow, suggests the company is investing heavily in its asset base, but the return on this investment, in terms of profitability, was not realized in this fiscal period.

Balance Sheet And Financial Health

Sunwave maintains a solid liquidity position with cash and equivalents of CNY 736.8 million. Total debt stands at a relatively moderate CNY 298.0 million, indicating a conservative leverage profile. The substantial cash reserve relative to debt provides a buffer against operational losses and supports financial flexibility. This strong balance sheet is a key asset, allowing the company to navigate periods of negative profitability without immediate solvency concerns.

Growth Trends And Dividend Policy

The company's revenue base is significant, but the reported net loss points to challenges in translating top-line growth into bottom-line performance. There is no current dividend policy, as confirmed by a dividend per share of zero, which is consistent with a company that is not generating distributable profits. Management is likely retaining all capital to fund operations and strategic initiatives aimed at returning to profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.88 billion, the market is valuing the company at a discount to its annual revenue, a common characteristic for firms experiencing losses. The high beta of 1.52 indicates that the stock is significantly more volatile than the broader market, reflecting investor uncertainty about its turnaround prospects and sensitivity to market sentiment and sector-specific cycles.

Strategic Advantages And Outlook

Sunwave's strategic advantage lies in its focused expertise in DAS technology, a critical solution for network capacity challenges. The long-term outlook is tied to global investments in 5G deployment and network upgrades by telecom operators. The key challenge is to improve operational efficiency and cost management to achieve sustainable profitability. Success will depend on its ability to secure contracts in a competitive landscape and demonstrate that its technological specialization can be translated into consistent financial returns.

Sources

Company Financials

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