investorscraft@gmail.com

Intrinsic ValueSunsea AIoT Technology Co., Ltd. (002313.SZ)

Previous Close$9.93
Intrinsic Value
Upside potential
Previous Close
$9.93

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

Sunsea AIoT Technology operates as a specialized provider of comprehensive Internet of Things (IoT) and communication infrastructure solutions, serving a diverse client base that includes telecom operators, ICT equipment vendors, and enterprise customers. The company's core revenue model is built on manufacturing and supplying a broad portfolio of hardware essential for modern connectivity, spanning optical modules, data communication equipment, base station accessories, and power systems. This positions Sunsea at the intersection of the telecommunications and industrial technology sectors, catering to the growing demand for robust network infrastructure both within China and internationally. Its product ecosystem supports critical functions from 5G deployment and data center operation to smart city applications like intelligent street lighting and electric vehicle charging systems. The company's transition from Sunsea Telecommunications to its current name reflects a strategic pivot towards integrating artificial intelligence with IoT technologies, aiming to capture value in the evolving smart infrastructure market. Despite operating in a highly competitive space dominated by larger players, Sunsea has established a niche by offering an integrated suite of products that address multiple points in the connectivity value chain.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 2.98 billion. However, it recorded a net loss of CNY 133.7 million, resulting in a diluted EPS of -CNY 0.36. Operating cash flow was positive at CNY 41.8 million, though this was largely offset by capital expenditures of CNY 43.9 million, indicating modest free cash flow generation. The negative net income highlights significant profitability challenges amidst its operational scale.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by the net loss. The positive operating cash flow suggests that core operations can generate some cash, but the proximity of capital expenditures to this figure indicates that reinvestment requirements are substantial. This dynamic limits the capital available for debt reduction or strategic initiatives without external financing, pointing to inefficiencies in translating revenue into bottom-line profitability.

Balance Sheet And Financial Health

Sunsea AIoT's balance sheet shows a cash position of CNY 280.7 million against a substantial total debt burden of approximately CNY 1.4 billion. This high leverage ratio presents a clear financial risk, as debt significantly outweighs liquid assets. The company's financial health is a primary concern, with the debt load likely imposing considerable interest expenses and refinancing risks that pressure its already weak profitability.

Growth Trends And Dividend Policy

The company does not pay a dividend, which is consistent with its current loss-making position and the need to conserve cash. The revenue base is established, but the persistent net loss indicates that growth has not been profitable. The strategic focus appears to be on navigating a competitive market and managing its capital structure rather than returning capital to shareholders in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.64 billion, the market is valuing the company at a significant premium to its revenue, despite the lack of earnings. The beta of 1.168 suggests the stock is more volatile than the broader market, reflecting investor perception of higher risk, likely tied to its leveraged balance sheet and uncertain path to profitability.

Strategic Advantages And Outlook

Sunsea's key advantage lies in its integrated product portfolio that addresses multiple infrastructure needs for the AIoT ecosystem. The outlook is challenging, centered on the critical need to improve operational efficiency to achieve profitability while managing a heavy debt load. Success is contingent on leveraging China's continued investment in 5G and smart city infrastructure to drive top-line growth and, ultimately, margin recovery.

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