investorscraft@gmail.com

Intrinsic ValueGuangzhou Kingteller Technology Co.,Ltd. (002177.SZ)

Previous Close$7.48
Intrinsic Value
Upside potential
Previous Close
$7.48

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

Guangzhou Kingteller Technology operates as a specialized provider of financial self-service devices and integrated solutions, primarily serving the global retail banking sector. The company's core revenue model centers on manufacturing and selling a comprehensive range of ATM equipment, including cash withdrawal machines, deposit/withdrawal integrated terminals, and advanced VTMs, supplemented by software products and ongoing technical support services. Within the competitive business equipment industry, Kingteller maintains a focused position by catering specifically to banking institutions' automation needs, offering both hardware and the necessary software ecosystems for terminal applications, security, and management. The company's market positioning leverages its long-standing presence since 2001, developing specialized expertise in financial self-service technology that differentiates it from broader industrial equipment manufacturers. This sector-specific focus allows Kingteller to build deep client relationships with financial institutions requiring reliable, secure banking automation solutions in an increasingly digital financial landscape.

Revenue Profitability And Efficiency

For FY2024, Kingteller reported revenue of approximately CNY 66.9 million, achieving a net income of CNY 10.9 million, indicating a robust net margin of approximately 16.3%. The company demonstrated strong cash generation with operating cash flow of CNY 34.0 million, significantly exceeding net income. Capital expenditures of CNY 12.4 million suggest ongoing investment in maintaining and expanding its production capabilities for financial self-service equipment.

Earnings Power And Capital Efficiency

The company exhibited solid earnings power with diluted EPS of CNY 0.0143. Operating cash flow conversion appears efficient relative to net income. The capital expenditure level represents a substantial investment in property, plant, and equipment relative to the company's revenue base, indicating a manufacturing-intensive business model requiring ongoing capital investment to maintain technological competitiveness in the financial equipment sector.

Balance Sheet And Financial Health

Kingteller maintains a conservative financial structure with no reported debt and cash reserves of approximately CNY 19.8 million. The debt-free balance sheet provides significant financial flexibility and low risk profile. The company's cash position represents a substantial liquidity buffer relative to its market capitalization, supporting operational stability and potential strategic initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, distributing a dividend of CNY 0.002 per share. With a market capitalization of approximately CNY 5.94 billion, the dividend yield appears modest. The relationship between the company's current valuation and its fundamental financial metrics suggests market expectations may be factoring in future growth potential beyond recent financial performance.

Valuation And Market Expectations

Trading with a beta of 1.246, Kingteller's stock exhibits higher volatility than the broader market. The significant premium of market capitalization over annual revenue indicates investors are pricing in substantial growth expectations or intangible assets not fully reflected in the current financial statements. This valuation dynamic suggests market anticipation of expanded market share or new product adoption in the financial self-service equipment sector.

Strategic Advantages And Outlook

Kingteller's strategic position benefits from its specialized focus on banking automation solutions and comprehensive product portfolio spanning hardware and software. The debt-free balance sheet provides strategic flexibility to navigate industry transitions toward digital banking. The outlook will depend on the company's ability to adapt to evolving financial technology trends, including the integration of digital banking interfaces with traditional self-service equipment, while maintaining its competitive position against both domestic and international financial technology providers.

Sources

Company filingsMarket data

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