investorscraft@gmail.com

Intrinsic ValueGuangdong Tecsun Science & Technology Co.,Ltd. (002908.SZ)

Previous Close$10.01
Intrinsic Value
Upside potential
Previous Close
$10.01

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

Guangdong Tecsun Science & Technology operates as a specialized software and IT services provider focused on critical social infrastructure sectors in China. The company generates revenue through comprehensive information system construction and operational services, primarily serving government and institutional clients in social security, employment, finance, and healthcare domains. Its core offerings include social security card production and issuance, application environment development, and ongoing operational support services, creating a recurring revenue stream through long-term service contracts. Operating within China's technology-driven public service modernization sector, Tecsun occupies a niche position as an integrated solutions provider bridging government administration with citizen services. The company leverages its specialized expertise in social security systems to maintain a defensible market position, benefiting from high switching costs and regulatory requirements in its target sectors. This strategic focus on essential public service infrastructure provides relative stability despite operating in the competitive broader software market.

Revenue Profitability And Efficiency

For FY 2024, Tecsun reported revenue of CNY 657.8 million with net income of CNY 20.4 million, reflecting a net margin of approximately 3.1%. The company generated operating cash flow of CNY 130.8 million, significantly exceeding net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 54.0 million suggest ongoing investment in operational infrastructure, though the company maintains positive free cash flow generation from its core service operations.

Earnings Power And Capital Efficiency

Tecsun's diluted EPS of CNY 0.0477 demonstrates modest earnings power relative to its market capitalization. The substantial operating cash flow generation compared to net income suggests healthy underlying business economics, though absolute profitability remains constrained. The company's capital allocation appears focused on maintaining its service infrastructure, with capital expenditures representing a significant portion of operating cash flow, indicating a business model requiring ongoing investment to sustain operations.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 499.9 million against minimal total debt of CNY 12.8 million, resulting in a net cash position. This conservative financial structure provides significant financial flexibility and risk mitigation capacity. The substantial cash reserves relative to the company's operational scale suggest either strategic liquidity preservation or potential deployment opportunities for future growth initiatives.

Growth Trends And Dividend Policy

Tecsun demonstrates a commitment to shareholder returns through its dividend distribution of CNY 0.05 per share, representing a payout ratio exceeding 100% of earnings but well-supported by strong cash generation. The company's growth trajectory appears measured, with its focus remaining on stable government and institutional clients in social infrastructure sectors. This approach suggests a strategy prioritizing sustainable operations and shareholder returns over aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.62 billion, Tecsun trades at significant multiples relative to current earnings, reflecting market expectations for future growth or potential strategic value. The beta of 0.81 indicates lower volatility than the broader market, consistent with its stable government-facing business model. Valuation metrics suggest investors price the company based on its niche market position and cash generation capabilities rather than current profitability.

Strategic Advantages And Outlook

Tecsun's primary strategic advantage lies in its entrenched position within China's social security infrastructure ecosystem, creating high customer switching costs and recurring revenue streams. The company's outlook appears stable given its focus on essential public services, though growth may be constrained by government budget cycles and technological evolution. Its strong balance sheet provides flexibility to navigate sector changes or pursue selective expansion opportunities within its core competencies.

Sources

Company filingsFinancial data providers

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