investorscraft@gmail.com

Intrinsic ValueBeijing BDStar Navigation Co., Ltd. (002151.SZ)

Previous Close$43.67
Intrinsic Value
Upside potential
Previous Close
$43.67

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

Beijing BDStar Navigation operates as a specialized technology firm focused on satellite navigation and positioning solutions, serving global markets from its Beijing headquarters. The company generates revenue through a diversified portfolio of high-precision GNSS products, including system-on-chip components, modules, antennas, and wireless data links, complemented by automotive electronics and engineering services. Its operations span multiple sectors within the hardware and equipment industry, leveraging China's BeiDou satellite system alongside other global navigation networks to deliver critical positioning infrastructure. BDStar's market position is characterized by its vertical integration capabilities, from core chip design to end-user applications across surveying, agriculture, transportation, and timing systems. The firm competes in a technology-driven landscape where precision, reliability, and system compatibility determine commercial success, positioning itself as a domestic champion in China's strategic navigation industry while pursuing international opportunities in emerging markets and specialized industrial applications.

Revenue Profitability And Efficiency

For FY2024, the company reported revenue of approximately CNY 1.50 billion but experienced significant profitability challenges with a net loss of CNY 349.7 million. The diluted EPS of -CNY 0.65 reflects these operational difficulties. Cash flow generation was constrained, with operating cash flow negative at CNY 77.9 million, while capital expenditures of CNY 178.2 million indicate ongoing investments in capacity and technology despite current financial pressures.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the substantial net loss position. The negative operating cash flow suggests challenges in converting revenues into cash, though the company maintains significant capital investment activities. The relationship between capital expenditures and cash generation indicates a period of strategic investment potentially aimed at future growth, but current efficiency metrics reflect operational headwinds requiring careful capital allocation management.

Balance Sheet And Financial Health

The balance sheet shows substantial liquidity with cash and equivalents of CNY 1.72 billion, providing a strong buffer against current operational losses. Total debt appears manageable at CNY 76.6 million, resulting in a conservative debt-to-equity profile. This financial structure supports continued operations during the current challenging period while maintaining flexibility for strategic initiatives.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend distribution of CNY 0.15 per share, suggesting commitment to shareholder returns. The negative growth trajectory in earnings contrasts with continued capital investment, indicating a strategic focus on long-term market positioning rather than short-term profitability. The balance between sustaining dividends and funding growth initiatives during a loss-making period reflects management's confidence in the business model.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.24 billion, the market appears to be valuing the company based on strategic positioning and long-term growth potential rather than current earnings. The beta of 1.22 indicates higher volatility than the broader market, reflecting investor perception of both growth opportunity and operational risk. The valuation multiple relative to negative earnings suggests expectations of future profitability improvement.

Strategic Advantages And Outlook

BDStar's strategic advantages include its comprehensive product portfolio and integration with China's BeiDou navigation system, providing domestic market access and technological sovereignty benefits. The outlook depends on successful commercialization of investments and market adoption of next-generation navigation technologies. The company's ability to leverage its cash position to navigate current challenges while maintaining technological development will be critical for returning to sustainable profitability.

Sources

Company Annual ReportShenzhen 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