investorscraft@gmail.com

Intrinsic ValueZhe Jiang Dali Technology Co.,Ltd (002214.SZ)

Previous Close$18.86
Intrinsic Value
Upside potential
Previous Close
$18.86

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

Zhe Jiang Dali Technology operates as a specialized manufacturer of advanced infrared and photoelectric technologies, serving both commercial and defense sectors in China. The company's core revenue model centers on developing and selling uncooled infrared focal plane detectors, thermal imaging systems, intelligent inspection robots, and inertial navigation products. These sophisticated components and systems are critical for temperature monitoring, security surveillance, and industrial automation applications across multiple high-value industries. Dali Technology occupies a niche position within China's broader technology hardware ecosystem, focusing on high-specification infrared imaging solutions that require specialized manufacturing capabilities and technical expertise. The company leverages its long-standing operational history since 1984 to maintain relationships in defense, power infrastructure, petrochemical, and security markets. Its market positioning reflects a specialized industrial supplier rather than a mass-market electronics manufacturer, competing on technological performance and reliability in applications where precision thermal imaging is essential. The company's product portfolio addresses specific industrial and governmental needs for non-contact temperature measurement, equipment monitoring, and security enhancement through advanced infrared technology.

Revenue Profitability And Efficiency

The company reported revenue of CNY 274.8 million for the period, but experienced significant financial challenges with a net loss of CNY 384.0 million. Operating cash flow was negative at CNY 67.4 million, while capital expenditures totaled CNY 89.0 million, indicating substantial ongoing investment despite current profitability pressures. These figures suggest operational inefficiencies and potential pricing or cost structure issues within its current business model that require strategic attention.

Earnings Power And Capital Efficiency

Dali Technology's earnings power appears constrained, with diluted EPS of -CNY 0.65 reflecting the substantial net loss. The negative operating cash flow combined with significant capital investment suggests capital efficiency challenges, as the company is deploying resources without generating positive cash returns. This indicates potential issues with either product market fit, competitive pressures, or operational scalability that are impacting financial performance.

Balance Sheet And Financial Health

The company maintains CNY 160.3 million in cash and equivalents against total debt of CNY 290.5 million, indicating a leveraged position with debt exceeding liquid assets. This financial structure, combined with negative cash flows, suggests liquidity constraints and potential refinancing needs. The balance sheet position requires careful monitoring given the current operational challenges and cash burn rate.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a dividend payment of CNY 0.05 per share, which may reflect commitment to shareholder returns or specific corporate policies. The negative revenue-to-income conversion suggests the company is experiencing growth challenges rather than expansion, with current operations failing to translate into bottom-line performance. The dividend payment amidst losses warrants scrutiny regarding sustainability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.78 billion, the valuation appears to incorporate expectations beyond current financial performance, potentially reflecting investor optimism about the company's technology portfolio or future defense/industrial contracts. The beta of 0.453 indicates lower volatility than the broader market, suggesting investors may view the stock as having defensive characteristics despite its current financial challenges.

Strategic Advantages And Outlook

The company's long-established presence since 1984 and specialization in infrared technologies provide foundational expertise, while its positioning in defense and critical infrastructure markets offers potential stability. However, the outlook remains challenging given current profitability issues and balance sheet constraints. Success will depend on improving operational efficiency, securing larger contracts, and potentially restructuring to align costs with revenue generation capabilities in its specialized technology niches.

Sources

Company filingsShenzhen Stock Exchange

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