investorscraft@gmail.com

Intrinsic ValueShenzhen TVT Digital Technology Co., Ltd. (002835.SZ)

Previous Close$17.33
Intrinsic Value
Upside potential
Previous Close
$17.33

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 TVT Digital Technology operates as a specialized manufacturer and provider of comprehensive video security solutions within China's competitive security and protection services industry. The company generates revenue through the development, production, and sale of an extensive portfolio of AI-enhanced security products, including intelligent network cameras, access control terminals, thermal imaging systems, and sophisticated video management platforms. TVT serves a diverse clientele across critical sectors such as education, healthcare, financial institutions, and commercial real estate, positioning itself as a solutions-oriented provider rather than merely a hardware vendor. Its market position is characterized by a focus on integrating artificial intelligence capabilities into traditional surveillance equipment, catering to the growing demand for smart security infrastructure in both public and private domains. The company's strategy emphasizes vertical market penetration through tailored offerings for specific environments like industrial parks and chain stores, leveraging its Shenzhen base for manufacturing and technological innovation.

Revenue Profitability And Efficiency

For the fiscal period, TVT Digital Technology reported revenue of approximately CNY 1.16 billion, with net income reaching CNY 200 million, indicating a healthy net profit margin of around 17.3%. The company demonstrated solid operational efficiency, generating CNY 257 million in operating cash flow, which comfortably covered capital expenditures of CNY 60 million. This cash flow performance suggests effective management of working capital and operational execution within its manufacturing and distribution model.

Earnings Power And Capital Efficiency

The company's diluted earnings per share of CNY 0.92 reflects its earnings power relative to its equity base. With modest capital expenditures representing approximately 5.2% of revenue, TVT maintains a capital-light operational model focused on assembly and software development rather than heavy manufacturing infrastructure. The substantial operating cash flow generation relative to net income indicates strong quality of earnings and efficient capital deployment in its growth initiatives.

Balance Sheet And Financial Health

TVT maintains a robust balance sheet with CNY 321 million in cash and equivalents against minimal total debt of approximately CNY 13.1 million, resulting in a net cash position that provides significant financial flexibility. This conservative capital structure, with debt representing only a small fraction of equity, positions the company well to withstand industry cyclicality and pursue strategic investments without leveraging concerns.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, returning value to shareholders through a dividend per share of CNY 0.32 while maintaining ample resources for organic growth. This dividend policy, coupled with the company's strong cash generation, suggests a commitment to shareholder returns while preserving financial capacity for continued expansion in the competitive security technology market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.93 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.44 indicates lower volatility relative to the broader market, potentially reflecting investor perception of stable demand in its security technology niche despite economic fluctuations.

Strategic Advantages And Outlook

TVT's strategic advantage lies in its integrated approach to AI-enabled security solutions and established distribution channels across multiple vertical markets. The company's focus on technological innovation, particularly in facial recognition and thermal imaging, positions it to benefit from ongoing security infrastructure upgrades. Its strong balance sheet provides flexibility to navigate competitive pressures and capitalize on emerging opportunities in smart city development and industrial security applications.

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