investorscraft@gmail.com

Intrinsic ValueMaxvision Technology Corp. (002990.SZ)

Previous Close$28.30
Intrinsic Value
Upside potential
Previous Close
$28.30

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

Maxvision Technology Corp. operates as a specialized technology provider focused on artificial intelligence solutions and system integration services within China's infrastructure software sector. The company generates revenue through developing proprietary algorithms and implementing comprehensive smart systems, primarily serving port operations and intelligent transportation markets. Its business model combines research-driven AI development with practical system integration, creating tailored solutions for industrial and municipal clients seeking digital transformation. Operating since 1997, Maxvision has established a niche position by leveraging deep sector expertise to address complex operational challenges through technology. The company's market positioning reflects a focused approach within China's competitive smart infrastructure landscape, where it competes by delivering specialized AI applications rather than broad platform solutions. This specialization allows Maxvision to maintain relevance in specific vertical markets while avoiding direct competition with larger, generalized technology providers. The company's headquarters in Shenzhen provides strategic access to China's technology ecosystem and manufacturing capabilities.

Revenue Profitability And Efficiency

Maxvision generated CNY 1.22 billion in revenue for FY 2024, achieving net income of CNY 174.9 million, representing a healthy net margin of approximately 14.3%. The company demonstrated solid cash generation with operating cash flow of CNY 80.1 million, though this was substantially lower than reported net income, suggesting potential working capital movements or timing differences. Capital expenditures of CNY 24.2 million indicate moderate investment in maintaining technological infrastructure and research capabilities.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.69, reflecting its earnings capacity relative to its equity base. Operating cash flow coverage of capital expenditures appears adequate, though the significant gap between net income and operating cash flow warrants monitoring for sustainability. Maxvision's capital efficiency metrics suggest a business model that requires moderate ongoing investment to maintain its technological competitive position in the AI and system integration markets.

Balance Sheet And Financial Health

Maxvision maintains a robust balance sheet with substantial cash and equivalents of CNY 1.20 billion against minimal total debt of CNY 13.5 million, resulting in a net cash position that provides significant financial flexibility. This conservative capital structure positions the company well to weather economic cycles and pursue strategic investments. The strong liquidity position relative to the company's scale suggests prudent financial management and capacity for future growth initiatives.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.21 per share. The dividend payout ratio appears sustainable given current profitability levels. Growth trends will depend on the company's ability to capitalize on China's ongoing investment in smart infrastructure and AI adoption, though specific historical growth rates cannot be determined from the provided data alone.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.67 billion, the company trades at a price-to-earnings multiple around 44 times FY 2024 earnings, suggesting market expectations for future growth in China's AI and smart systems sector. The beta of 1.008 indicates stock volatility closely aligned with broader market movements, reflecting typical characteristics for technology companies in emerging markets.

Strategic Advantages And Outlook

Maxvision's long-standing presence since 1997 provides institutional knowledge and client relationships that newer entrants may lack. The company's focus on practical AI applications for specific infrastructure sectors represents a strategic niche. The outlook will depend on execution in China's evolving technology landscape, regulatory environment for AI development, and competitive dynamics in smart system integration markets where scale advantages are becoming increasingly important.

Sources

Company filingsMarket data

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