investorscraft@gmail.com

Intrinsic ValueRunjian Co., Ltd. (002929.SZ)

Previous Close$46.44
Intrinsic Value
Upside potential
Previous Close
$46.44

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

Runjian Co., Ltd. operates as a specialized communication technology service provider within China's telecommunications infrastructure sector. The company generates revenue through a comprehensive suite of services spanning the entire network lifecycle, including engineering, design, construction, and long-term operation and maintenance. Its core business model is built on providing essential technical support and project management to major telecom operators, positioning it as a key enabler of national digital infrastructure projects. Beyond traditional network services, Runjian has strategically expanded into high-growth digital transformation areas. This diversification includes developing and operating smart city platforms for applications in education, agriculture, transportation, and policing, as well as offering advanced solutions in AI, big data, 5G, and the Internet of Things. The company leverages its deep technical expertise to deliver integrated solutions that cater to the evolving needs of both public and private sector clients. Operating in a highly competitive market, Runjian's position is reinforced by its long-standing industry presence, established client relationships, and its ability to offer end-to-end services. Its expansion into power engineering construction further enhances its value proposition, creating synergies with its core communication infrastructure work and solidifying its role as a multifaceted technology and engineering partner in China's ongoing digitalization drive.

Revenue Profitability And Efficiency

For the fiscal year, Runjian reported substantial revenue of CNY 9.20 billion, demonstrating its significant scale within the communication services market. However, net income of CNY 246.6 million indicates a relatively thin net profit margin of approximately 2.7%, which is characteristic of the capital-intensive and competitive nature of infrastructure engineering and services. The company generated positive operating cash flow of CNY 266.0 million, though this was substantially lower than its reported net income, suggesting potential working capital intensity or timing differences in collections from large-scale projects.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.89, reflecting its earnings power on a per-share basis. Capital expenditure of CNY -376.2 million significantly exceeded operating cash flow, resulting in negative free cash flow for the period. This indicates a high level of ongoing investment in operational assets, which is typical for firms engaged in physical network construction and maintenance, but also highlights the capital-intensive demands of its business model and growth initiatives.

Balance Sheet And Financial Health

Runjian maintains a solid liquidity position with cash and equivalents of CNY 1.99 billion. Total debt is reported at CNY 2.86 billion, which, when considered against its equity and cash balance, suggests a moderate level of leverage. The company's balance sheet appears structured to support its project-based operations and strategic investments in new technology areas, with financial health being a key consideration for securing and executing large-scale infrastructure contracts.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.13 per share. Its growth trajectory is tied to China's continued investment in 5G deployment, fiber optic networks, and smart city initiatives. The strategic expansion into high-tech solutions like AI and big data services represents a forward-looking growth vector, aiming to capture higher-margin opportunities beyond its traditional construction and maintenance services.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.59 billion, the market values Runjian at a significant multiple relative to its current earnings, implying expectations for future growth and margin improvement. An exceptionally low beta of 0.058 suggests the stock has exhibited very low volatility compared to the broader market, which may reflect its stable, project-based revenue streams or specific investor base characteristics.

Strategic Advantages And Outlook

Runjian's strategic advantages lie in its integrated service offering, established track record, and positioning within China's critical telecommunications infrastructure sector. The outlook is closely linked to government and telecom operator spending on digital infrastructure. Success will depend on the company's ability to navigate competitive pressures, improve operational efficiency to enhance profitability, and effectively execute its diversification strategy into higher-value technology solutions and smart city applications.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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