investorscraft@gmail.com

Intrinsic ValueShenzhen Das Intellitech Co., Ltd. (002421.SZ)

Previous Close$2.85
Intrinsic Value
Upside potential
Previous Close
$2.85

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

Shenzhen Das Intellitech Co., Ltd. operates as a specialized technology provider focused on intelligent building automation and energy efficiency solutions within China's rapidly developing infrastructure sector. The company generates revenue through the design, implementation, and ongoing management of integrated systems for commercial, residential, and municipal clients. Its core offerings include sophisticated central air-conditioning energy management platforms, smart access control solutions, and comprehensive urban building monitoring systems that optimize energy consumption and operational efficiency. Operating in the competitive Information Technology Services landscape, Das Intellitech has carved a distinct niche by combining hardware integration with proprietary software platforms, particularly for rail transit infrastructure and large-scale building complexes. The company leverages its long-standing presence since 1995 to secure contracts with municipal authorities and property developers, positioning itself as a trusted partner in China's smart city initiatives. This specialization in energy management for critical infrastructure provides a defensive market position amid growing regulatory emphasis on sustainability and carbon reduction targets. The company's dual focus on both new construction projects and retrofitting existing buildings creates multiple revenue streams while addressing different phases of urban development across China's tiered city markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.17 billion for the period, demonstrating its substantial scale in the intelligent building solutions market. However, net income of CNY 25.88 million indicates relatively thin margins, reflecting the competitive nature of technology services and project-based contracting. Operating cash flow of CNY 46.97 million was positive but modest relative to revenue, while significant capital expenditures of CNY -256.03 million suggest ongoing investments in technological infrastructure or project deployment capabilities that may pressure near-term cash generation.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 0.0122 reflects the company's current earnings capacity following substantial capital investments. The negative free cash flow position, resulting from high capital expenditures exceeding operating cash flow, indicates a growth-oriented phase where the company is deploying capital to expand its technological capabilities or project portfolio. This investment pattern suggests management is prioritizing future market positioning over immediate profitability, though the efficiency of these deployments will be critical for long-term shareholder value creation.

Balance Sheet And Financial Health

Das Intellitech maintains a robust cash position of CNY 1.60 billion, providing significant liquidity for operations and strategic initiatives. However, total debt of CNY 2.75 billion results in a leveraged balance sheet structure. The relationship between cash reserves and debt obligations will be crucial for assessing financial flexibility, particularly given the capital-intensive nature of its project-based business model and the cyclicality of construction and infrastructure spending patterns in its primary markets.

Growth Trends And Dividend Policy

The company maintains a minimal dividend distribution with a per-share payment of CNY 0.005, indicating a retention-oriented approach to capital allocation. This strategy aligns with the observed pattern of significant capital expenditures, suggesting management prioritizes reinvestment for growth over shareholder returns. The company's future trajectory will depend on its ability to convert these investments into sustainable revenue growth and improved profitability, particularly as China's smart city and energy efficiency initiatives continue to evolve.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.70 billion, the company trades at a significant premium to its reported earnings, reflecting investor expectations for future growth in China's intelligent infrastructure sector. The low beta of 0.306 suggests the stock exhibits lower volatility than the broader market, potentially indicating perceived defensive characteristics or limited correlation with economic cycles, though this may also reflect trading liquidity factors specific to Shenzhen-listed small-cap stocks.

Strategic Advantages And Outlook

Das Intellitech's long-established presence since 1995 provides institutional knowledge and client relationships that newer entrants cannot easily replicate. Its specialization in energy management systems positions it to benefit from China's carbon neutrality goals and urban modernization initiatives. The outlook depends on successful execution of current projects, conversion of capital investments into profitable growth, and navigation of competitive pressures in the technology services sector, particularly as larger players expand into smart building solutions.

Sources

Company Financial ReportsShenzhen Stock Exchange disclosures

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