investorscraft@gmail.com

Intrinsic ValueInvengo Information Technology Co., Ltd (002161.SZ)

Previous Close$8.89
Intrinsic Value
Upside potential
Previous Close
$8.89

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

Invengo Information Technology Co., Ltd. operates as a specialized provider of radio frequency identification (RFID) technology, products, and comprehensive systems solutions. The company serves a diverse global clientele from its base in Shenzhen, China, focusing on multiple vertical markets. Its core revenue model is built on the sale of proprietary RFID hardware—including electronic tags, fixed/portable readers, and antennas—complemented by application software and integrated systems tailored for specific industry needs. This positions Invengo within the competitive communication equipment sector of the technology industry, targeting niche applications rather than mass-market consumer electronics. The company's market position is defined by its deep vertical integration and specialization in developing end-to-end solutions for key sectors such as retail, library management, railway logistics, textile washing, and travel documentation. By offering customized products like retail tags, book sorting systems, and railway simulation equipment, Invengo differentiates itself from broader hardware manufacturers. Its long-standing presence since 1993 provides an established footprint, particularly in China, though it faces competition from both domestic and international RFID specialists. The company's strategy hinges on embedding its technology into the operational workflows of its target industries, creating recurring revenue streams from hardware sales, software licensing, and system maintenance services.

Revenue Profitability And Efficiency

For the fiscal year, Invengo reported revenue of CNY 545.7 million, achieving a net income of CNY 27.8 million, which indicates a modest net profit margin. The company's operational efficiency is challenged, as evidenced by negative operating cash flow of CNY -23.7 million, suggesting potential pressures on working capital management or timing differences in collections. Capital expenditures were significant at CNY -79.3 million, reflecting ongoing investment in its technological infrastructure and product development.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.0376, indicating a baseline level of earnings power. The substantial capital expenditures, which exceeded operating cash flow, point to a strategy of reinvesting back into the business. This investment focus may be aimed at enhancing product offerings and maintaining technological competitiveness, though it currently weighs on near-term free cash flow generation and capital efficiency metrics.

Balance Sheet And Financial Health

Invengo maintains a cash and equivalents position of CNY 332.6 million, providing a liquidity buffer. However, total debt of CNY 573.3 million results in a leveraged balance sheet. The relationship between cash reserves and debt obligations will be a key factor in assessing the company's financial flexibility and ability to service its liabilities while funding future growth initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.015. This payout, against the backdrop of its earnings and investment activities, suggests a balanced approach to capital allocation. Future growth will likely depend on the adoption rates of RFID technology across its target verticals and the company's ability to successfully commercialize its investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.92 billion, the market valuation implies expectations for future growth and profitability expansion beyond current levels. The beta of 0.578 indicates that the stock has historically been less volatile than the broader market, which may reflect its niche market positioning and specific industry dynamics rather than broad economic cycles.

Strategic Advantages And Outlook

Invengo's primary strategic advantage lies in its focused expertise in RFID technology and its vertically integrated solutions for specific industries. The outlook for the company is tied to the continued digitization and automation trends within retail, logistics, and asset management sectors, which drive demand for RFID solutions. Execution on its capital investments and effective management of its debt load will be critical determinants of its long-term competitive position and financial performance.

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