investorscraft@gmail.com

Intrinsic ValueJiangsu Transimage Technology Co., Ltd. (002866.SZ)

Previous Close$18.95
Intrinsic Value
Upside potential
Previous Close
$18.95

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

Jiangsu Transimage Technology operates as a specialized manufacturer in China's electronics hardware sector, focusing on the research, production, and sale of flexible printed circuit boards (FPCBs) and related components. Its core revenue model is derived from manufacturing and selling essential electronic parts, including notebook computer accessories, insulation conductive materials, and rubber products. The company serves the broader technology hardware ecosystem, providing critical inputs for devices requiring compact and reliable circuitry. Operating within the competitive Technology sector's Hardware, Equipment & Parts industry, Transimage's market position is that of a specialized domestic supplier. Its product portfolio, which also encompasses MEM, touch pads, and film printed circuit products, caters to the demands for miniaturization and flexibility in modern electronics. Founded in 2007 and based in Gaoyou, the company has established itself as a regional player, navigating the complex supply chains of the Chinese electronics manufacturing landscape. Its focus on FPCBs places it in a niche but vital segment, supporting the production of a wide array of consumer and industrial electronic devices.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.95 billion. However, profitability was challenged, with a net loss of CNY 73.5 million and a diluted earnings per share of -CNY 0.25. Operating cash flow was positive at CNY 86.6 million, but this was overshadowed by significant capital expenditures of CNY 190.7 million, indicating substantial ongoing investment in its production capabilities and potentially impacting free cash flow.

Earnings Power And Capital Efficiency

The negative net income and EPS reflect pressure on the company's current earnings power. The capital expenditure level, which exceeded operating cash flow, suggests an aggressive investment strategy. This high capex intensity relative to cash generation points to a period of significant capital deployment, with efficiency metrics currently weighed down by these investments and the resultant net loss position.

Balance Sheet And Financial Health

The company maintains a cash and equivalents position of CNY 456.8 million. Total debt stands at CNY 947.1 million, indicating a leveraged balance sheet. The relationship between cash reserves and debt obligations will be a key factor in assessing financial flexibility, particularly as the company navigates a period of net losses and substantial capital investment.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend distribution of CNY 0.015 per share. This action suggests a commitment to shareholder returns, though it occurs alongside negative earnings. The trajectory indicates a challenging growth period, with the dividend policy being sustained potentially from retained earnings rather than current-year profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.60 billion, the market valuation appears to be factoring in future recovery or growth prospects beyond the current year's loss. The stock's beta of 1.70 indicates high volatility relative to the market, which is typical for technology hardware companies and reflects heightened sensitivity to market movements and sector-specific risks.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in flexible circuit boards, a critical component for evolving electronics. The significant capital expenditures suggest a focus on expanding or upgrading manufacturing capacity to capture future demand. The outlook is contingent on the successful utilization of these investments to return to profitability and improve operational cash flow generation, thereby strengthening its financial profile and justifying its current market valuation.

Sources

Company Filings (SZSE)Financial Data Provider

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