investorscraft@gmail.com

Intrinsic ValueYingTong Telecommunication Co.,Ltd. (002861.SZ)

Previous Close$19.99
Intrinsic Value
Upside potential
Previous Close
$19.99

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

YingTong Telecommunication operates as a specialized manufacturer in the global communication equipment sector, focusing on the research, development, and production of telecommunication wires and electroacoustic products. The company's core revenue model is built on manufacturing and selling a diverse portfolio that includes finished headphones, semi-finished earphone components, various specialized cables (such as enameled wires, coaxial cables, and flat wires), and consumer electronics accessories like USB data cables and smart bracelets. Its operations span a significant international footprint, serving markets across China, the United States, Japan, and Europe, positioning it within the competitive global supply chain for connectivity and audio components. YingTong's market position is that of a B2B component supplier and original equipment manufacturer, catering to the needs of other electronics producers rather than selling directly to end consumers, which situates it in a niche but essential segment of the technology hardware ecosystem. The company's focus on specialized wires and acoustic products demonstrates a strategy of depth over breadth, targeting specific technical requirements within the broader telecommunications and consumer electronics industries.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 815.2 million. However, profitability was constrained, with net income of CNY 13.5 million, resulting in a thin net margin. Operational efficiency appears challenged, as indicated by negative operating cash flow of CNY -14.3 million, which, when combined with substantial capital expenditures, suggests potential pressure on cash generation from core business activities during this period.

Earnings Power And Capital Efficiency

The company's earnings power is currently modest, with diluted earnings per share of CNY 0.08. Capital allocation appears heavily weighted toward investment in productive capacity, as evidenced by capital expenditures of CNY -127.9 million, which significantly exceeded operating cash flow. This indicates a strategy focused on long-term asset building, though it places short-term strain on free cash flow generation and capital efficiency metrics.

Balance Sheet And Financial Health

YingTong maintains a conservative debt profile, with total debt of CNY 161.4 million against cash and equivalents of CNY 87.8 million. The balance sheet shows a moderate level of leverage. The company's financial health is supported by its equity base, with a market capitalization of approximately CNY 3.21 billion, providing a foundation for its ongoing capital investment strategy.

Growth Trends And Dividend Policy

Despite the current modest profitability, the company demonstrated a commitment to shareholder returns by declaring a dividend of CNY 0.10 per share. The significant capital expenditure outlay suggests management is prioritizing growth and capacity expansion, potentially aiming for future revenue scaling. The international scope of operations provides a platform for growth, though current financial trends indicate a phase of investment rather than robust earnings expansion.

Valuation And Market Expectations

The market values the company at a capitalization of CNY 3.21 billion. The stock's beta of 0.607 suggests lower volatility compared to the broader market, which may reflect investor perception of its stable, albeit currently low-margin, business model. The valuation likely incorporates expectations for the successful deployment of its recent capital investments to drive future profitability.

Strategic Advantages And Outlook

YingTong's strategic advantage lies in its specialized manufacturing expertise and diversified international customer base, which mitigates geographic concentration risk. The outlook hinges on the company's ability to translate its significant capital investments into improved operational scale and profitability. Success will depend on effectively navigating competitive pressures in the global telecommunications component supply chain and leveraging its technical capabilities in wire and electroacoustic products to secure stable, high-margin contracts.

Sources

Company FinancialsShenzhen 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