investorscraft@gmail.com

Intrinsic ValueTES Touch Embedded Solutions (Xiamen) Co., Ltd. (003019.SZ)

Previous Close$31.00
Intrinsic Value
Upside potential
Previous Close
$31.00

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

TES Touch Embedded Solutions operates as a specialized JDM/ODM manufacturer focused on touchscreen and embedded display technologies. The company serves a diverse industrial and commercial clientele across multiple sectors including smart retail, healthcare, financial services, and digital signage. Its comprehensive product portfolio encompasses open frame monitors, touch display modules, panel PCs, all-in-one systems, and customized kiosk solutions, positioning TES as an integrated solutions provider rather than a simple component supplier. The company's market position is built on technical expertise in touch-embedded integration, catering to clients who require reliable, application-specific display interfaces for demanding environments. This specialization allows TES to compete in niche segments of the display hardware market where customization and reliability are paramount. Operating from its Taipei headquarters with manufacturing capabilities, the company maintains a global footprint while leveraging its Taiwanese technological infrastructure to deliver competitive solutions to international markets.

Revenue Profitability And Efficiency

TES generated revenue of CNY 2.21 billion for the period, achieving net income of CNY 188 million, representing a net margin of approximately 8.5%. The company maintained positive operating cash flow of CNY 147 million, though capital expenditures of CNY 140 million resulted in minimal free cash flow generation. This indicates a business model requiring significant ongoing investment in production capabilities to support its JDM/ODM operations, with profitability metrics suggesting moderate operational efficiency in a competitive manufacturing landscape.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 1.1, demonstrating its ability to translate revenue into shareholder returns despite the capital-intensive nature of its operations. The relationship between operating cash flow and capital expenditures suggests that TES is reinvesting substantially in its production infrastructure, which may indicate either capacity expansion or technological upgrades necessary to maintain competitiveness in the evolving touch display market.

Balance Sheet And Financial Health

TES maintains a conservative financial structure with cash and equivalents of CNY 409 million against total debt of CNY 392 million, resulting in a net cash position. This balanced approach provides financial flexibility while supporting ongoing operations and potential expansion initiatives. The company's debt level appears manageable relative to its cash reserves, suggesting a stable financial foundation for its manufacturing-intensive business model.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy evidenced by a dividend per share of CNY 0.5, representing a payout ratio of approximately 45% based on reported EPS. This balanced approach indicates management's commitment to returning capital to shareholders while retaining earnings for reinvestment in business growth and technological development within the competitive touch solutions market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.91 billion, TES trades at a P/E ratio of around 36.7 times trailing earnings, reflecting market expectations for future growth in the specialized touch display segment. The company's beta of 0.2 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable, defensive characteristics in its business model.

Strategic Advantages And Outlook

TES's strategic position is strengthened by its integrated JDM/ODM capabilities and diverse application expertise across multiple industrial sectors. The company's focus on embedded solutions rather than consumer products provides some insulation from cyclical demand fluctuations. Future performance will likely depend on maintaining technological relevance in touch interfaces and expanding its client base in growing application areas such as digital signage and smart retail infrastructure.

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