investorscraft@gmail.com

Intrinsic ValueChengdu CORPRO Technology Co., Ltd. (300101.SZ)

Previous Close$30.25
Intrinsic Value
Upside potential
Previous Close
$30.25

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

Chengdu CORPRO Technology Co., Ltd. operates as a specialized technology provider in China's satellite navigation and communication equipment sector. The company generates revenue through the development and sale of sophisticated satellite navigation components, integrated circuits, and user terminals, alongside comprehensive positioning application systems. Its product portfolio extends to video image security monitoring solutions and location-based precision digital services, catering primarily to government and industrial clients in public security, fire protection, petroleum, water conservancy, and transportation sectors. This positions CORPRO as a niche player serving critical infrastructure and emergency response markets with specialized, high-reliability technology. The company's evolution from its former identity as Chengdu Gotecom Electronical Technology reflects a strategic focus on expanding its capabilities within the rapidly growing domestic satellite application ecosystem, leveraging its long-standing presence since 2003 to build trusted relationships with key institutional customers.

Revenue Profitability And Efficiency

For FY 2024, CORPRO reported revenue of approximately CNY 797 million, with net income of CNY 40 million, indicating a net profit margin of roughly 5%. The company generated operating cash flow of CNY 138 million, which comfortably covered its capital expenditures of CNY 204 million. This suggests reasonable operational efficiency, though the significant capital investment relative to earnings indicates ongoing expansion or technological upgrades within its specialized satellite navigation infrastructure.

Earnings Power And Capital Efficiency

The company achieved diluted earnings per share of CNY 0.0707 for the period, reflecting modest earnings power given its market capitalization. The substantial capital expenditures exceeding operating cash flow highlight CORPRO's investment-intensive business model, requiring continuous R&D and infrastructure development to maintain technological competitiveness in the satellite navigation sector. This strategic capital allocation is essential for long-term positioning in a technologically advancing market.

Balance Sheet And Financial Health

CORPRO maintains a conservative financial position with cash and equivalents of CNY 341 million against total debt of CNY 371 million, indicating a nearly balanced liquidity profile. The company's debt level appears manageable relative to its equity base and operating cash flow generation. This balanced approach provides financial flexibility while supporting ongoing investments in its specialized technology platforms without excessive leverage.

Growth Trends And Dividend Policy

The company maintains a growth-oriented capital allocation strategy, evidenced by its decision to not pay dividends (CNY 0 per share) for FY 2024. This suggests management prioritizes reinvesting earnings into business expansion and technological development within the evolving satellite navigation and communication markets. The focus appears to be on capturing growth opportunities in China's expanding satellite application infrastructure rather than returning capital to shareholders currently.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.5 billion, CORPRO trades at significant multiples relative to its current earnings and revenue base, reflecting investor expectations for substantial future growth in China's satellite technology sector. The beta of 1.42 indicates higher volatility than the broader market, typical for technology companies with growth potential but subject to sector-specific risks and regulatory developments.

Strategic Advantages And Outlook

CORPRO's strategic advantage lies in its specialized focus on satellite navigation components and systems for critical infrastructure applications. The company's long-standing presence since 2003 provides established customer relationships in government and industrial sectors. The outlook depends on continued domestic investment in satellite infrastructure and the company's ability to maintain technological relevance amid increasing competition in China's expanding space and communication technology ecosystem.

Sources

Company filingsShenzhen Stock Exchange 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