investorscraft@gmail.com

Intrinsic ValueGosuncn Technology Group Co., Ltd. (300098.SZ)

Previous Close$6.41
Intrinsic Value
Upside potential
Previous Close
$6.41

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

Gosuncn Technology Group operates as a specialized technology provider focused on the Internet of Things ecosystem, primarily serving China's public security and smart city sectors. The company develops and delivers integrated solutions across multiple domains including intelligent transportation, law enforcement supervision, and communications security. Its core revenue model combines product sales of specialized hardware with ongoing software platform services and technical support for critical infrastructure projects. Operating within the competitive communication equipment industry, Gosuncn has established a niche position by catering to government agencies, public security departments, and financial institutions requiring high-reliability systems. The company leverages its long-standing relationships with public sector clients to secure contracts for complex urban management and security modernization initiatives. This strategic focus on mission-critical applications provides some insulation from broader consumer market fluctuations but creates dependency on government budgeting cycles and policy priorities. Gosuncn's market positioning reflects its deep domain expertise in secure communications and surveillance technologies, though it faces intensifying competition from both domestic tech giants and specialized security solution providers.

Revenue Profitability And Efficiency

Gosuncn generated revenue of CNY 1.42 billion for the period but reported a net loss of CNY 236.8 million, indicating significant profitability challenges. The negative earnings per share of CNY -0.14 reflects operational inefficiencies or potentially high project costs relative to contract values. While the company maintained positive operating cash flow of CNY 59.4 million, this was substantially offset by capital expenditures of CNY 128.8 million, suggesting ongoing investments in capacity or technology development that have not yet translated to bottom-line performance.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained, with negative net income reflecting potential margin pressure or elevated operating expenses. The modest positive operating cash flow indicates some ability to convert revenue to cash, but the significant capital expenditure outflow suggests aggressive investment in fixed assets or R&D. This investment strategy may be aimed at future growth but currently weighs on capital efficiency metrics and overall returns.

Balance Sheet And Financial Health

Gosuncn maintains a conservative debt profile with total debt of CNY 121.1 million against cash and equivalents of CNY 434.5 million, providing substantial liquidity coverage. This strong cash position relative to obligations indicates a resilient balance sheet capable of weathering current operational challenges. The company's financial structure appears stable despite profitability issues, with adequate resources to support ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a zero dividend per share reflecting the company's loss-making position and likely prioritization of capital preservation. The growth trajectory appears challenged by the net loss, though ongoing capital expenditures suggest management is investing for future expansion. The company's focus on public sector projects may create lumpy revenue patterns dependent on contract awards and implementation timelines.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.4 billion, the market appears to be valuing Gosuncn based on future growth potential rather than current earnings. The beta of 0.612 suggests lower volatility than the broader market, possibly reflecting the company's exposure to government contracts which may be perceived as more stable. The valuation multiple relative to negative earnings indicates investor expectations of a turnaround or future contract wins driving profitability improvement.

Strategic Advantages And Outlook

Gosuncn's primary strategic advantage lies in its specialized expertise and established relationships within China's public security apparatus. The company's focus on smart city and critical infrastructure projects aligns with national development priorities, potentially providing long-term growth opportunities. However, the outlook remains contingent on improving operational efficiency and converting investments into profitable contracts. Success will depend on executing complex projects effectively while managing costs in a competitive bidding environment.

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