investorscraft@gmail.com

Intrinsic ValueBeijing Telesound Electronics Co., Ltd. (003004.SZ)

Previous Close$27.45
Intrinsic Value
Upside potential
Previous Close
$27.45

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

Beijing Telesound Electronics operates as a specialized provider of integrated security and protection systems within China's industrial sector. The company generates revenue through the design, implementation, and maintenance of comprehensive security solutions tailored for critical infrastructure and high-value assets. Its core offerings include sophisticated image information management systems for urban security, subway networks, and cultural heritage sites, alongside remote monitoring platforms for banking infrastructure, utilities, and government facilities. This positions Telesound at the intersection of physical security and digital management, serving a diverse client base across public and private sectors including finance, transportation, and cultural preservation. The company leverages its long-standing presence, established since 1994, to cultivate deep relationships with institutional clients who require reliable, customized security integrations. While operating in a competitive domestic market, Telesound differentiates through its specialized focus on complex, large-scale projects requiring robust technical integration and ongoing operational support, rather than commoditized security products. Its expertise in sectors like banking (ATM network operations) and cultural heritage provides niche defensibility against broader security competitors.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 302 million for the period, but experienced significant financial strain with a net loss of CNY 51.2 million. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY 55.7 million, which alongside substantial capital expenditures of CNY 51.6 million, indicates potential liquidity pressures or aggressive investment in project deployments. The diluted EPS of -0.6 CNY reflects the per-share impact of these losses on current shareholders.

Earnings Power And Capital Efficiency

Current earnings power is substantially negative, with the net loss indicating that operational costs and potentially high project deployment expenses are exceeding revenue generation. The combination of negative operating cash flow and significant capital investment suggests that the company is consuming cash to fund operations and growth initiatives. This raises questions about the near-term return on invested capital and the timeline for projects to become cash-flow positive.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 265.7 million against total debt of CNY 267.5 million, indicating a tight liquidity coverage ratio. While the debt level appears manageable relative to the cash reserves, the consistent cash outflows from operations and investments could pressure financial flexibility if not reversed. The company's ability to service obligations while funding ongoing projects will be critical to watch.

Growth Trends And Dividend Policy

Despite the current loss position, the company maintained a dividend payment of 0.2 CNY per share, which may signal management's confidence in future cash generation or represent a commitment to shareholder returns. The growth trajectory appears challenged by the negative profitability, though the sustained capital expenditures suggest ongoing investment in project capabilities. The balance between returning capital to shareholders and funding operational turnaround will be a key strategic consideration.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.65 billion, the market appears to be valuing the company beyond its current earnings power, potentially reflecting expectations of a future recovery or the strategic value of its long-term contracts and specialized market position. The beta of 0.587 suggests lower volatility than the broader market, which may indicate perceived stability despite the current financial performance.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized, integrated solutions for critical infrastructure sectors that require high reliability and customization. Its long-term presence and diverse client portfolio across government, finance, and cultural sectors provide a foundation for recovery. The outlook hinges on improving project profitability, managing cash burn, and leveraging its niche expertise to secure contracts that can return the company to sustainable growth and positive cash generation.

Sources

Company Financial ReportsShenzhen 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