investorscraft@gmail.com

Intrinsic ValueSuzhou Goldengreen Technologies Ltd. (002808.SZ)

Previous Close$5.71
Intrinsic Value
Upside potential
Previous Close
$5.71

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

Suzhou Goldengreen Technologies operates as a specialized manufacturer in China's industrial technology sector, focusing on laser organic photo-conductor (OPC) drum products essential for printing and imaging equipment. The company's core revenue model combines manufacturing sales with software development and system integration services, particularly in the information security domain. This dual approach positions Goldengreen at the intersection of hardware manufacturing and cybersecurity solutions, serving both traditional office equipment markets and emerging digital security needs. The company has established itself as a domestic player in China's competitive industrial supplies landscape, leveraging its 2002 founding to build technical expertise in niche photoconductor technology while expanding into adjacent cybersecurity integration services. Its market position reflects a strategic balancing act between mature manufacturing operations and growth-oriented software development, targeting government and enterprise clients requiring confidential technology products. This diversification strategy aims to create synergies between hardware components and security software, though execution challenges in integrating these distinct business lines remain a key consideration for stakeholders.

Revenue Profitability And Efficiency

The company reported revenue of CNY 161.8 million for the period, accompanied by a net loss of CNY 47.1 million. Operating cash flow was negative CNY 47.2 million, indicating significant cash consumption from core operations. Capital expenditures of CNY 15.0 million suggest ongoing investment in production capabilities despite current profitability challenges, reflecting management's commitment to maintaining technological infrastructure.

Earnings Power And Capital Efficiency

Goldengreen's diluted EPS of -CNY 0.18 demonstrates substantial earnings pressure during the period. The negative operating cash flow exceeding capital expenditures highlights inefficient capital deployment in current operations. The company's ability to generate positive returns on invested capital appears constrained, requiring strategic reassessment of its business model integration and cost structure.

Balance Sheet And Financial Health

The balance sheet shows CNY 41.3 million in cash against CNY 40.0 million in total debt, indicating limited liquidity buffers. This narrow cash position relative to operational cash burn raises concerns about financial flexibility. The company's ability to fund ongoing operations without additional financing appears constrained given current cash reserves and negative cash generation.

Growth Trends And Dividend Policy

Despite current financial challenges, the company maintained a dividend payment of CNY 0.02 per share, suggesting management's commitment to shareholder returns. However, this distribution policy may require reevaluation given the negative earnings and cash flow position. Growth initiatives appear focused on balancing traditional manufacturing with cybersecurity expansion, though current financial metrics indicate implementation difficulties.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.34 billion, the market appears to be pricing in potential recovery prospects beyond current operational challenges. The beta of 1.47 indicates higher volatility than the broader market, reflecting investor uncertainty about the company's strategic direction and execution capabilities in its dual business model.

Strategic Advantages And Outlook

Goldengreen's primary advantages include its specialized technical expertise in OPC drum manufacturing and established presence in China's industrial supply chain. The strategic expansion into information security represents a logical adjacency, though integration execution remains critical. The outlook depends on successful monetization of cybersecurity initiatives and improved operational efficiency across both business segments to achieve sustainable profitability.

Sources

Company filingsMarket 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