investorscraft@gmail.com

Intrinsic ValueTongyu Communication Inc. (002792.SZ)

Previous Close$46.85
Intrinsic Value
Upside potential
Previous Close
$46.85

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

Tongyu Communication Inc. operates as a specialized manufacturer in the global telecommunications infrastructure sector, focusing on the research, development, and production of critical components for mobile networks. Its core product portfolio encompasses base station antennas, microwave antennas, radio frequency (RF) components, optical modules, and small cell solutions, which are essential for building and upgrading 4G, 5G, and future-generation wireless networks. The company serves telecommunications operators and equipment providers worldwide, generating revenue through the sale of these hardware components and related technical services. Positioned within the highly competitive communication equipment industry, Tongyu leverages its long-standing presence since 1996 and integrated manufacturing capabilities to address the continuous global demand for network expansion and densification. Its market position is that of a specialized component supplier, competing on technological performance, reliability, and cost-effectiveness in a sector dominated by larger, integrated system vendors. The company's diversification into areas like Fixed Wireless Access (FWA) products and battery exchange systems indicates a strategic effort to capitalize on adjacent growth markets beyond traditional mobile infrastructure.

Revenue Profitability And Efficiency

For the fiscal year, Tongyu Communication reported revenue of CNY 1.19 billion. The company achieved a net income of CNY 41.4 million, resulting in a net profit margin of approximately 3.5%. Operating cash flow was marginally negative at CNY -1.5 million, while capital expenditures were significantly higher at CNY -65.7 million, indicating active investment in its operational capacity. This suggests a period of investment that may be pressuring short-term cash generation.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.08, reflecting its current level of earnings power. The negative operating cash flow relative to capital expenditures points to a period where cash generated from core operations was insufficient to cover investments in property, plant, and equipment. This dynamic requires monitoring to assess whether these investments will translate into improved future profitability and cash flow generation.

Balance Sheet And Financial Health

Tongyu maintains a robust liquidity position with cash and cash equivalents of CNY 483.6 million. Total debt is relatively low at CNY 19.5 million, indicating a very conservative leverage profile and a strong, debt-light balance sheet. This financial structure provides significant flexibility to navigate industry cycles and fund future strategic initiatives without the burden of high-interest expenses.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders by paying a dividend of CNY 0.025 per share. The relationship between capital expenditures and operating cash flow suggests the company is in an investment phase. Future growth will likely depend on the successful commercialization of its R&D efforts and its ability to secure contracts within the global rollout of 5G and other advanced network technologies.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.64 billion, the market valuation implies significant expectations for future growth and profitability expansion beyond current levels. The company's beta of 0.209 suggests its stock has historically exhibited lower volatility than the broader market, which may appeal to investors seeking exposure to the telecommunications sector with a potentially lower risk profile.

Strategic Advantages And Outlook

Tongyu's strategic advantages include its long-term industry experience and focused expertise in antenna and RF technology. The outlook is tied to global telecommunications capital expenditure cycles, particularly investments in 5G infrastructure and network upgrades. Success will hinge on maintaining technological competitiveness, managing input costs, and effectively navigating the complex supply chain and customer concentration dynamics typical of the equipment manufacturing sector.

Sources

Company Description and Financial Data as Provided

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