investorscraft@gmail.com

Intrinsic ValueTaiji Computer Corporation Limited (002368.SZ)

Previous Close$24.19
Intrinsic Value
Upside potential
Previous Close
$24.19

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

Taiji Computer Corporation Limited operates as a specialized technology provider focusing on electronic special equipment development and manufacturing within China's defense and industrial sectors. The company's core revenue model centers on designing, producing, and selling sophisticated systems including underwater acoustic equipment, intelligent manufacturing solutions, and LNG storage/transportation technologies. Serving critical infrastructure and national security needs, Taiji Computer occupies a strategic position in China's technology supply chain, particularly in maritime defense applications where its underwater information transmission systems and naval power products demonstrate specialized engineering capabilities. The company's diversification into smart city solutions and automotive electronics reflects its adaptive approach to leveraging core competencies across both government and commercial markets. With operations spanning satellite communications, oil and gas equipment, and specialized testing services, Taiji Computer maintains a multifaceted technological portfolio that supports long-term government contracts while exploring adjacent industrial applications. This dual-market approach positions the company at the intersection of national priority sectors and emerging industrial automation trends, creating a stable foundation with selective growth opportunities in China's evolving technology landscape.

Revenue Profitability And Efficiency

Taiji Computer generated CNY 7.84 billion in revenue with net income of CNY 191 million, reflecting a net margin of approximately 2.4%. The company reported negative operating cash flow of CNY -207 million alongside capital expenditures of CNY -243 million, indicating potential working capital pressures or timing differences in project execution. These metrics suggest operational efficiency challenges despite maintaining positive profitability in its core business operations.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.31, demonstrating modest earnings generation relative to its market capitalization. The negative free cash flow position, calculated from operating cash flow and capital expenditures, points to current capital intensity in its project-based business model. This pattern is common in companies executing large-scale government or infrastructure contracts with extended payment cycles and upfront investment requirements.

Balance Sheet And Financial Health

Taiji Computer maintains a solid liquidity position with CNY 2.25 billion in cash and equivalents against total debt of CNY 2.37 billion, indicating a nearly balanced debt-to-cash ratio. The company's financial structure appears manageable given its government-facing business model and stable revenue base. The balance sheet supports ongoing operations while providing flexibility for strategic investments in specialized equipment manufacturing.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy with a dividend per share of CNY 0.0925, representing a payout from current earnings. Growth trajectories appear aligned with China's strategic technology priorities, particularly in defense and industrial automation sectors. The company's focus on specialized equipment positions it to benefit from continued government investment in technological sovereignty and infrastructure modernization initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.86 billion, the company trades at a premium to earnings, reflecting investor expectations for its strategic positioning in China's technology ecosystem. The beta of 0.497 indicates lower volatility relative to the broader market, suggesting perceived stability in its government-contract-heavy business model. Valuation metrics incorporate expectations for continued specialization in high-barrier technology segments.

Strategic Advantages And Outlook

Taiji Computer's primary strategic advantage lies in its deep expertise in electronic special equipment and long-standing relationships within China's defense and infrastructure sectors. The company's outlook is tied to continued government investment in technological self-sufficiency and maritime security. Challenges include managing project cycles and working capital efficiency, while opportunities exist in expanding its industrial automation and smart city solutions to commercial markets.

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