investorscraft@gmail.com

Intrinsic ValueShenzhen Infinova Limited (002528.SZ)

Previous Close$2.37
Intrinsic Value
Upside potential
Previous Close
$2.37

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 Infinova Limited operates as a specialized provider within the global electronic security industry, focusing on the development and distribution of comprehensive surveillance solutions. The company's core revenue model is built on manufacturing and selling a diverse portfolio of security hardware and software, including specialized and network cameras, control room equipment, encoders, decoders, recorders, and proprietary video management software. As a subsidiary of Infinova Corporation, it leverages its Shenzhen headquarters to capitalize on China's manufacturing ecosystem while serving both domestic and international markets. The company occupies a niche position in the competitive Security & Protection Services sector, catering to clients requiring integrated security infrastructure rather than standalone products. Its market positioning is characterized by a focus on mid-range to high-end applications where technical reliability and system integration are paramount. Operating in a capital-intensive industrial segment, Infinova must continuously innovate to maintain relevance against larger global competitors and more agile specialized firms.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of approximately CNY 945 million but experienced significant financial strain, with a net loss of CNY 404 million. This resulted in a diluted earnings per share of -CNY 0.34, indicating substantial profitability challenges. Operating cash flow remained positive at CNY 31 million, though it was insufficient to cover the reported loss, suggesting potential issues with working capital management or non-cash charges impacting the bottom line.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by the substantial net loss relative to its revenue base. The modest positive operating cash flow of CNY 31 million indicates some ability to generate cash from core operations, but capital expenditures of CNY 23 million consumed a significant portion of this inflow. This suggests that maintaining its asset base requires ongoing investment, potentially limiting free cash flow generation available for debt reduction or strategic initiatives.

Balance Sheet And Financial Health

Infinova's balance sheet shows cash and equivalents of CNY 185 million against total debt of CNY 374 million, indicating a net debt position that may constrain financial flexibility. The debt level relative to the company's market capitalization and operating performance warrants attention, particularly given the current loss-making environment. The liquidity position provides some near-term stability, but the overall financial health appears challenged by the combination of leverage and operational losses.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with the company reporting a substantial net loss for the period. The dividend per share is zero, reflecting a conservative capital allocation policy focused on preserving cash amid operational challenges. The absence of shareholder distributions is consistent with the company's need to prioritize financial stability and potentially fund a turnaround strategy in a competitive market environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.45 billion, the market appears to be valuing the company based on factors beyond current earnings, possibly including its technology portfolio, market position, or potential recovery prospects. The negative beta of -0.251 suggests the stock's price movements have historically exhibited low correlation with the broader market, which may indicate unique company-specific risk factors influencing valuation.

Strategic Advantages And Outlook

The company's strategic advantages include its established presence in the security solutions market and its integrated product portfolio. However, the significant net loss highlights substantial operational challenges that need addressing. The outlook remains uncertain, dependent on the company's ability to improve cost structures, drive revenue growth, and potentially restructure its operations to return to profitability in an increasingly competitive global security equipment market.

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