investorscraft@gmail.com

Intrinsic ValueTungkong Inc. (002117.SZ)

Previous Close$11.60
Intrinsic Value
Upside potential
Previous Close
$11.60

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

Tungkong Inc. operates as a specialized printing and security solutions provider within China's industrial sector, focusing on high-security documentation and smart identification products. The company generates revenue through the design and production of anti-counterfeiting forms, negotiable instruments, and smart cards for critical sectors including government, banking, insurance, and telecommunications. Its business model combines traditional printing expertise with technological integration, serving as a trusted partner for organizations requiring secure document solutions and reliable data processing services. Operating in the niche specialty business services market, Tungkong has established a defensible position through its comprehensive service offerings that span from basic color printing to advanced RFID products and electronic documentation systems. The company's market positioning leverages its long-standing relationships with government and financial institutions, providing stable revenue streams while expanding into emerging areas like e-invoices and smart labeling technologies. This diversified approach across multiple secure document categories creates cross-selling opportunities while mitigating sector-specific risks in the evolving digital landscape.

Revenue Profitability And Efficiency

Tungkong generated revenue of approximately CNY 1.18 billion for the period, demonstrating solid operational scale within its specialized market segment. The company maintained healthy profitability with net income of CNY 157.8 million, reflecting efficient cost management and pricing power in its security-focused printing services. Operating cash flow of CNY 260.9 million significantly exceeded net income, indicating strong cash conversion efficiency and working capital management. Capital expenditures of CNY 55.2 million suggest moderate investment in maintaining and upgrading production capabilities.

Earnings Power And Capital Efficiency

The company demonstrated robust earnings power with diluted EPS of CNY 0.30, supported by its specialized service offerings and market positioning. Operating cash flow generation substantially exceeded capital investment requirements, indicating strong free cash flow potential. The business model appears capital-efficient, requiring moderate reinvestment to maintain competitive capabilities while generating consistent returns. The company's focus on high-value security printing likely contributes to sustainable margins and returns on invested capital.

Balance Sheet And Financial Health

Tungkong maintains a conservative financial structure with cash and equivalents of CNY 301.4 million significantly exceeding total debt of CNY 19.0 million. This substantial net cash position provides financial flexibility and resilience against market fluctuations. The minimal debt level indicates a low-risk balance sheet with ample capacity for strategic investments or dividend distributions. The company's financial health appears strong, with liquidity comfortably covering operational needs and potential expansion opportunities.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.26 per share, representing a substantial payout relative to earnings. This policy reflects management's confidence in sustainable cash generation and commitment to returning capital to investors. While specific growth rates are not provided, the company's expansion into electronic documents and smart card technologies suggests strategic positioning for digital transformation trends. The balanced approach between dividend returns and maintained operational capabilities indicates prudent capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.15 billion, the company trades at reasonable valuation multiples relative to its earnings and cash flow generation. The beta of 0.324 suggests lower volatility compared to the broader market, potentially reflecting the defensive characteristics of its government and financial institution client base. Market expectations appear balanced, considering the company's stable business model and moderate growth prospects in its specialized niche. The valuation likely incorporates the company's strong financial position and consistent dividend payments.

Strategic Advantages And Outlook

Tungkong's strategic advantages include its entrenched relationships with government and financial sectors, specialized security printing expertise, and diversified product portfolio spanning traditional and digital solutions. The outlook appears stable, supported by ongoing demand for secure documentation despite digitalization trends. The company's expansion into e-invoices and smart technologies positions it to benefit from hybrid document management systems. Maintaining technological relevance while leveraging existing client relationships will be crucial for sustained performance in evolving market conditions.

Sources

Company filingsFinancial data providers

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