investorscraft@gmail.com

Intrinsic ValueSumavision Technologies Co.,Ltd. (300079.SZ)

Previous Close$6.04
Intrinsic Value
Upside potential
Previous Close
$6.04

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

Sumavision Technologies operates as a specialized provider of comprehensive video and broadband solutions, focusing on the digital television and telecommunications infrastructure sectors. The company's core revenue model is built on manufacturing and selling sophisticated hardware systems for broadcasters and network operators, including DTV head-end equipment, encoding/transcoding products, and IPTV/OTT solutions. Serving global markets from its Beijing headquarters, Sumavision occupies a niche position in the communication equipment industry, catering to the technical demands of digital content distribution and broadband access networks. The company's product portfolio spans encoding platforms, multiplexers, modulators, and security systems that form the backbone of modern broadcasting infrastructure. This specialized focus positions Sumavision as a technology enabler for television broadcasters, cable operators, and telecommunications providers transitioning to digital and IP-based delivery systems. While operating in a competitive global market, the company maintains relevance through its integrated solutions approach and long-standing industry presence since its founding in 2000.

Revenue Profitability And Efficiency

Sumavision generated revenue of approximately CNY 669 million for the period, achieving net income of CNY 24.4 million. The company demonstrated solid cash generation with operating cash flow of CNY 124.7 million, significantly exceeding its capital expenditures of CNY 26.7 million. This positive cash flow dynamic indicates efficient operations relative to the company's investment needs, supporting its ongoing business activities without requiring external financing.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.0171, reflecting modest but positive earnings power. With substantial cash reserves of CNY 1.89 billion against minimal total debt of CNY 24 million, Sumavision maintains a strong liquidity position. The company's capital structure appears highly conservative, with debt representing only a small fraction of available cash resources.

Balance Sheet And Financial Health

Sumavision exhibits exceptional financial health with a robust balance sheet characterized by significant cash and equivalents exceeding CNY 1.88 billion. The company's minimal debt load results in a net cash position that substantially supports its market capitalization. This conservative financial approach provides substantial buffer against market volatility and positions the company for potential strategic investments.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach through its dividend policy, distributing CNY 0.01001 per share. With a market capitalization of approximately CNY 8.56 billion, the company's valuation reflects market expectations for its niche positioning in communication equipment. The balance between dividend distributions and retained earnings suggests a strategy focused on maintaining financial stability while returning capital to shareholders.

Valuation And Market Expectations

Trading with a beta of 0.7, Sumavision demonstrates lower volatility compared to the broader market, potentially reflecting its established market position and stable financial profile. The market capitalization of CNY 8.56 billion incorporates expectations for the company's continued operation in the specialized broadcast equipment sector, though specific growth catalysts remain dependent on industry adoption cycles.

Strategic Advantages And Outlook

Sumavision's strategic position is strengthened by its comprehensive product portfolio addressing the evolving needs of digital broadcasting infrastructure. The company's extensive cash reserves provide flexibility to navigate industry transitions and potentially pursue strategic opportunities. However, the outlook remains tied to global demand for broadcasting equipment upgrades and the pace of technological evolution in media distribution platforms.

Sources

Company financial reportsStock exchange disclosures

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