investorscraft@gmail.com

Intrinsic ValueZhongtian Service Co., Ltd. (002188.SZ)

Previous Close$6.78
Intrinsic Value
Upside potential
Previous Close
$6.78

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

Zhongtian Service Co., Ltd., formerly known as Bus Online Co., Ltd., operates within China's specialized communication electro-acoustic equipment sector. The company's core revenue model centers on the research, development, production, and direct sale of miniature receivers and speakers, which are essential components in various communication devices. This positions the firm as a B2B manufacturer and supplier, likely serving original equipment manufacturers (OEMs) and other technology companies that integrate these acoustic components into their final products. The company's focus on a specific niche within the broader technology hardware landscape suggests a specialized market position rather than a mass-market approach. Operating from its base in Jiashan, China, the company has maintained its operations since its founding in 2000, indicating some degree of established presence in its specialized field. The recent name change from Bus Online Co., Ltd. to Zhongtian Service Co., Ltd. may signal an evolution in strategic direction or service offerings, though the core business remains in communication equipment components. The company operates in a highly competitive technology sector where innovation and cost efficiency are critical success factors for component manufacturers.

Revenue Profitability And Efficiency

The company generated CNY 363.0 million in revenue for the period, with net income of CNY 7.1 million resulting in a narrow net profit margin of approximately 2.0%. Operating cash flow was negative at CNY -25.5 million, indicating potential working capital challenges or investment activities. Capital expenditures of CNY -9.1 million suggest moderate ongoing investment in maintaining or upgrading production capabilities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0216, reflecting modest earnings power relative to the company's market capitalization. The negative operating cash flow relative to positive net income warrants further investigation into the quality of earnings and cash conversion cycle. The company's ability to generate sustainable returns on its capital base appears constrained based on current profitability levels.

Balance Sheet And Financial Health

The balance sheet shows substantial cash and equivalents of CNY 334.9 million against minimal total debt of CNY 1.96 million, indicating a very strong liquidity position and negligible financial leverage. This conservative financial structure provides significant flexibility but may also suggest underutilization of the capital structure for potential growth initiatives.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, consistent with its modest profitability levels and potentially reflecting a focus on retaining earnings for operational needs or future investments. The absence of dividend payments aligns with the company's current earnings capacity and may indicate a preference for internal capital allocation over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.96 billion, the company trades at significant multiples relative to its current earnings and revenue base, suggesting market expectations for future growth or potential strategic developments. The beta of 0.68 indicates lower volatility than the broader market, possibly reflecting the company's niche positioning and stable but modest operational scale.

Strategic Advantages And Outlook

The company's primary strategic advantage appears to be its specialized focus within the communication electro-acoustic equipment niche and its strong balance sheet position. The recent name change to Zhongtian Service Co., Ltd. may indicate strategic repositioning, though the outlook remains dependent on the company's ability to improve operational efficiency and capitalize on its financial flexibility. The technology components sector requires continuous innovation to maintain competitiveness.

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