investorscraft@gmail.com

Intrinsic ValueTatwah Smartech Co.,Ltd (002512.SZ)

Previous Close$5.83
Intrinsic Value
Upside potential
Previous Close
$5.83

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

Tatwah Smartech operates as a specialized technology company focused on the development and manufacturing of smart electronic components and systems. Its core revenue streams derive from the production and sale of Internet TV mainboards, smart electronic tags, and various smart display devices tailored for commercial, educational, security, and industrial applications. The company serves a diverse clientele, including communication operators, by providing integrated solutions that span from hardware components to full system integration services. Operating within the competitive semiconductor and smart device sector in China, Tatwah Smartech has established a niche by combining its manufacturing capabilities with technology development services. Its product portfolio, which includes non-contact smart cards, satellite terminal products, and intelligent audio-video systems, positions it at the intersection of several growing technology trends, such as digital signage and IoT-enabled devices. The company's long-standing presence since 1993 provides a foundation of experience, though it operates in a market characterized by rapid innovation and significant competition from larger electronics manufacturers. Its export activities indicate an effort to diversify its geographic revenue base beyond the domestic Chinese market.

Revenue Profitability And Efficiency

For the fiscal year, Tatwah Smartech reported revenue of approximately CNY 1.93 billion. The company achieved a net income of CNY 24.2 million, resulting in a relatively thin net profit margin. Operational efficiency appears challenged, as indicated by negative operating cash flow of CNY -8.6 million, which was further impacted by significant capital expenditures of CNY -227.2 million, suggesting heavy investment in fixed assets or production capacity during the period.

Earnings Power And Capital Efficiency

The company's earnings power is currently modest, with diluted earnings per share of CNY 0.0221. The substantial capital expenditures relative to operating cash flow highlight a period of intensive investment. This significant outflow for property, plant, and equipment may be aimed at future growth but currently pressures short-term capital efficiency and free cash flow generation.

Balance Sheet And Financial Health

Tatwah Smartech maintains a cash balance of CNY 106.5 million against total debt of CNY 319.4 million, indicating a leveraged position. The debt level warrants monitoring, though the company's market capitalization of approximately CNY 4.48 billion provides a substantial equity base. The balance sheet structure reflects a typical industrial company with investments in operational assets.

Growth Trends And Dividend Policy

The company's growth strategy appears focused on capital investment, as evidenced by the high capex. Current profitability trends are positive but at a low base. Tatwah Smartech has a conservative shareholder return policy, with a dividend per share of zero, indicating that all earnings are being retained to fund business operations and expansion initiatives rather than distributed to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.48 billion, the market valuation implies significant expectations for future growth relative to current earnings. The stock's beta of 0.095 suggests very low correlation with broader market movements, which may indicate it is perceived as a specialized, non-cyclical investment. The valuation multiples reflect investor anticipation of improved profitability following the current investment cycle.

Strategic Advantages And Outlook

Tatwah Smartech's strategic position is built on its diversified product portfolio within smart technology applications and its long-term industry presence. The outlook depends on the successful monetization of its recent capital investments into revenue and profit growth. Key challenges include navigating competitive pressures in the technology sector and improving operational cash flow generation to support its financial structure and future development initiatives.

Sources

Company Financial ReportsShenzhen 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