investorscraft@gmail.com

Intrinsic ValueShanghai Hi-Tech Control System Co., Ltd (002184.SZ)

Previous Close$13.26
Intrinsic Value
Upside potential
Previous Close
$13.26

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

Shanghai Hi-Tech Control System operates as a specialized provider of industrial information and automation solutions within China's technology sector. The company generates revenue through the development, sale, and integration of critical industrial control systems, with a particular focus on wind turbine converters and related electrical equipment. This positions the firm at the intersection of industrial automation and renewable energy infrastructure, serving manufacturing and energy clients who require sophisticated control technologies to optimize operational efficiency and energy output. Its business model combines product sales with value-added system integration services, creating recurring revenue streams through maintenance and technical support. Within China's competitive industrial automation landscape, the company has established a niche presence by targeting specific applications in the growing wind power sector, though it operates in a market dominated by larger, more diversified industrial conglomerates. The company's founding in 1994 provides it with substantial industry experience, but it faces intense competition from both domestic and international automation suppliers seeking to capitalize on China's industrial modernization initiatives.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.35 billion for the period but experienced significant operational challenges, reflected in a net loss of CNY 222.7 million. This negative profitability was accompanied by negative operating cash flow of CNY 392.0 million, indicating substantial cash consumption from core operations. The combination of operating losses and negative cash generation suggests efficiency pressures within the current business model that require strategic attention to restore sustainable financial performance.

Earnings Power And Capital Efficiency

The diluted earnings per share of -CNY 0.63 demonstrates weak current earnings power, while negative operating cash flow exceeding capital expenditures of CNY 35.8 million indicates the business is not generating sufficient internal funds to support its asset base. This capital efficiency challenge suggests the company may require external financing or operational restructuring to maintain its competitive position and investment capacity in the industrial automation sector.

Balance Sheet And Financial Health

The company maintains a liquidity position with cash and equivalents of CNY 750.1 million against total debt of CNY 492.4 million, providing some financial flexibility. However, the negative operating cash flow and net income position create pressure on this liquidity buffer. The balance sheet structure will require careful management to navigate the current period of operational challenges while maintaining solvency and funding necessary business activities.

Growth Trends And Dividend Policy

Despite the current profitability challenges, the company maintained a dividend payment of CNY 0.10 per share, potentially indicating management's confidence in a future recovery or commitment to shareholder returns. The contrast between negative earnings and continued dividend distribution suggests the company is prioritizing shareholder returns while navigating a difficult operational period, though this strategy may need reassessment if profitability does not improve in subsequent periods.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.87 billion, the market appears to be pricing in expectations of a future recovery despite current financial challenges. The beta of 1.56 indicates higher volatility than the broader market, reflecting investor perception of elevated risk relative to market benchmarks. This valuation suggests market participants anticipate improved performance as the company addresses its operational inefficiencies and capitalizes on growth opportunities in industrial automation.

Strategic Advantages And Outlook

The company's long-standing presence since 1994 in China's industrial automation sector provides institutional knowledge and customer relationships that could support a turnaround. Its specialization in wind turbine converters aligns with China's renewable energy priorities, offering potential growth avenues. However, the immediate outlook is challenged by the need to restore profitability and positive cash generation. Success will depend on effectively leveraging its technical expertise while implementing operational improvements to achieve sustainable financial performance in a competitive market environment.

Sources

Company Financial ReportsShenzhen Stock Exchange disclosures

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