investorscraft@gmail.com

Intrinsic ValueBeijing UniStrong Science&Technology CO.,LTD (002383.SZ)

Previous Close$11.14
Intrinsic Value
Upside potential
Previous Close
$11.14

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

Beijing UniStrong Science & Technology operates as a specialized provider of high-precision positioning and geospatial solutions within the global technology hardware sector. The company generates revenue through the design, manufacturing, and servicing of advanced equipment for a diverse industrial clientele. Its core offerings include precision instruments for applications spanning construction, land surveying, agricultural technology (smart farming), geographic information systems (GIS), and critical infrastructure monitoring. This positions UniStrong at the intersection of industrial automation, civil engineering, and digital mapping, serving original equipment manufacturers, survey professionals, and government agencies. The firm has established a niche by catering to the demanding accuracy requirements of machine control, unmanned systems, and marine navigation, leveraging its long-standing presence since 1994. Its market position is defined by a focus on integrated solutions that combine hardware with value-added services like L-band correction, creating a competitive moat in China's technologically evolving industrial landscape. The company's broad application scope across multiple high-growth fields, from 3D scanning to structural monitoring, demonstrates its strategic aim to be a comprehensive partner rather than just a component supplier.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.20 billion. However, operational performance was challenged, resulting in a net loss of CNY -222.3 million and a diluted EPS of -CNY 0.30. The company maintained positive operating cash flow of CNY 61.2 million, though this was partially offset by capital expenditures of CNY -67.5 million, indicating ongoing investment in its operational infrastructure despite the current profitability pressures.

Earnings Power And Capital Efficiency

The negative net income reflects significant pressure on earnings power during the period. The positive operating cash flow suggests that core operating activities can generate cash, but the overall capital efficiency is constrained by the net loss. The proximity of capital expenditures to operating cash flow indicates a business model that requires continuous reinvestment to maintain its technological offerings and market position.

Balance Sheet And Financial Health

The company's balance sheet shows a solid liquidity position with cash and equivalents of CNY 499.0 million. Total debt stands at CNY 377.7 million, resulting in a net cash position which provides a buffer for financial flexibility. This structure suggests the company has the capacity to navigate the current period of operational losses without immediate solvency concerns, supporting its ability to fund ongoing research and development initiatives.

Growth Trends And Dividend Policy

Current financial results indicate a challenging growth phase with a contraction in profitability. Reflecting this, the company's dividend policy is conservative, with a dividend per share of CNY 0.00, prioritizing the retention of capital to stabilize operations and fund future growth initiatives rather than returning cash to shareholders in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.61 billion, the market valuation appears to factor in future recovery potential beyond the present loss-making period. A beta of 1.45 indicates the stock is perceived as more volatile than the broader market, suggesting investor expectations are sensitive to both company-specific turnaround prospects and broader technology sector sentiment.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep specialization and long-term presence in the high-precision geospatial market. The outlook is contingent on its ability to leverage its technological portfolio to return to profitability. Success will depend on executing a strategy that capitalizes on growing demand in smart agriculture, infrastructure monitoring, and GIS applications, while effectively managing costs to improve its bottom-line performance.

Sources

Company Filings (SZSE)Market 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