investorscraft@gmail.com

Intrinsic ValueShenzhen TXD Technology Co., Ltd. (002845.SZ)

Previous Close$14.59
Intrinsic Value
Upside potential
Previous Close
$14.59

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 TXD Technology operates as a specialized manufacturer within the electronic components sector, focusing on the research, design, development, and production of LCD modules and camera modules. The company's core revenue model is driven by the sale of these precision components to manufacturers in the consumer electronics and industrial equipment markets. Its product portfolio serves a diverse range of applications, including mobile phones, tablet computers, digital cameras, instrumentation, and automotive systems, positioning it within the broader industrial supply chain for display and imaging solutions. TXD Technology has established itself as a key supplier in China's robust electronics manufacturing ecosystem, leveraging its Shenzhen base to serve both domestic and international OEMs. The company's market position is defined by its technical capabilities in module integration and its ability to cater to the specific requirements of various end-use industries, from high-volume consumer devices to more specialized automotive and industrial applications, navigating a competitive landscape characterized by rapid technological change and price sensitivity.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of approximately CNY 9.56 billion. However, profitability was constrained, with net income reaching CNY 32.5 million, indicating very thin margins in a highly competitive market. Operating cash flow was positive at CNY 305.8 million, but this was largely offset by significant capital expenditures of CNY 319.0 million, reflecting ongoing investments in production capacity and technology.

Earnings Power And Capital Efficiency

The company's earnings power appears limited, as evidenced by a diluted EPS of CNY 0.099. The capital-intensive nature of its operations is clear from the substantial capex outlay, which nearly matched its operating cash flow. This suggests that maintaining and upgrading manufacturing facilities requires continuous investment, potentially pressuring free cash flow generation and returns on invested capital in the current operating environment.

Balance Sheet And Financial Health

TXD Technology maintains a solid liquidity position with cash and equivalents of CNY 1.17 billion. Total debt stands at CNY 1.36 billion, resulting in a net debt position. The balance sheet structure indicates a typical industrial manufacturing profile, with significant assets likely tied up in property, plant, and equipment to support its production operations, while managing a moderate level of leverage.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns by paying a dividend of CNY 0.0404 per share. The growth trajectory must be assessed in the context of the capital expenditure cycle and the competitive dynamics of the display and camera module industry, which is subject to rapid technological obsolescence and pricing pressures from global competitors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.84 billion, the market valuation reflects the challenges of achieving scalable profitability in this sector. The negative beta of -0.391 suggests the stock's price movements have historically exhibited low correlation with the broader market, potentially indicating it is influenced by unique company-specific or industry factors rather than general market trends.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated manufacturing capabilities and its position within China's electronics supply chain. The outlook is tied to demand cycles in its end markets, particularly smartphones and automotive electronics. Success will depend on its ability to innovate, control costs, and secure design wins with major OEMs amidst intense global competition and technological shifts in display and imaging technologies.

Sources

Company DescriptionFinancial Data 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