investorscraft@gmail.com

Intrinsic ValueAnhui ZhongDianXinLong Science and Technology Co., Ltd. (002298.SZ)

Previous Close$10.41
Intrinsic Value
Upside potential
Previous Close
$10.41

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

Anhui ZhongDianXinLong Science and Technology Co., Ltd. operates as a specialized system integrator and solution provider within China's burgeoning smart city and critical infrastructure sectors. The company generates revenue through the design, implementation, and operation of complex technological systems, with a core focus on security, intelligent transportation, and urban management platforms. Its service offerings span from providing essential hardware like smart cameras and thermal imaging devices to developing sophisticated software platforms such as visual smart earth engines and central management systems. Operating under brands including iChinaE and SINONET, the firm has strategically positioned itself at the intersection of public security, urban development, and new energy infrastructure, catering to governmental and municipal clients. This market positioning leverages China's significant public investment in digital transformation and safe city initiatives. The company's diversification into power electronics, automation, and charging pile solutions further broadens its addressable market, creating cross-selling opportunities across its established client base and enhancing its resilience against sector-specific cyclicality.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.95 billion. However, this was overshadowed by a substantial net loss of nearly CNY 1.55 billion, resulting in a diluted earnings per share of -CNY 2.16. Despite the significant loss, the company maintained positive operating cash flow of CNY 80.3 million, which, alongside modest capital expenditures of CNY 14.8 million, suggests some underlying operational cash generation ability distinct from its reported accounting losses.

Earnings Power And Capital Efficiency

The current financial period reflects severe pressure on earnings power, as indicated by the deep net loss. The positive operating cash flow provides a nuanced view, suggesting that non-cash charges may be significantly impacting the bottom line. The relationship between capital expenditures and operating cash flow indicates a business that is not currently in a heavy investment cycle, potentially focusing on stabilizing operations rather than aggressive expansion.

Balance Sheet And Financial Health

The company's balance sheet shows a cash position of CNY 429.9 million against total debt of CNY 920.0 million, indicating a leveraged financial structure. This debt-to-cash ratio highlights liquidity constraints and suggests potential refinancing challenges. The net negative equity position, inferred from the substantial loss relative to market capitalization, points to significant balance sheet stress that requires careful management.

Growth Trends And Dividend Policy

Given the reported net loss, the company's growth trajectory appears challenged. The dividend per share is zero, which is consistent with a company conserving cash during a period of financial difficulty. Investor returns are currently entirely dependent on potential capital appreciation, which is contingent on a successful operational turnaround and a return to profitability.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 7.22 billion, which is notably higher than the annual revenue, suggesting that market expectations may incorporate significant future growth or recovery potential beyond the current distressed financials. The low beta of 0.233 indicates the stock has historically exhibited lower volatility than the broader market, which may reflect its specific risk profile and trading characteristics.

Strategic Advantages And Outlook

The company's strategic advantage lies in its entrenched position within China's smart city ecosystem, serving government-led infrastructure projects. The outlook is highly contingent on its ability to execute a financial restructuring, improve project margins, and capitalize on state-driven digitalization initiatives. Success hinges on converting its specialized technological portfolio into sustainable, profitable contracts while managing its substantial debt burden to restore long-term financial health.

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