investorscraft@gmail.com

Intrinsic ValueGuangdong Anjubao Digital Technology Co., Ltd. (300155.SZ)

Previous Close$5.35
Intrinsic Value
Upside potential
Previous Close
$5.35

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

Guangdong Anjubao Digital Technology operates as a specialized provider of integrated security solutions within China's industrial security sector. The company generates revenue through the research, development, production, and sale of community security products, including IP and analogue building intercom systems, smart home systems, and car park management solutions. Its business model combines hardware manufacturing with software-enabled services, offering comprehensive solutions for smart communities, floating population management, and commercial security applications. Operating in the competitive security and protection services industry, Anjubao has established a niche position by focusing on digital transformation of traditional security infrastructure. The company serves both residential and commercial markets, leveraging its technological expertise to address China's growing urban security needs. While facing competition from larger industrial conglomerates, Anjubao maintains relevance through specialized product offerings and localized service capabilities, positioning itself as a technology-driven security solutions provider in the domestic market.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 207 million for the period, demonstrating ongoing operations despite challenging market conditions. However, profitability remains a significant concern with a net loss of CNY 51.8 million and negative diluted EPS of CNY 0.09. Operating cash flow of CNY 22.1 million suggests some operational efficiency, though capital expenditures of CNY 6.1 million indicate moderate investment in maintaining business infrastructure. The financial results reflect persistent margin pressures within the competitive security technology sector.

Earnings Power And Capital Efficiency

Anjubao's current earnings power is constrained by the reported net loss, indicating challenges in converting revenue into sustainable profitability. The positive operating cash flow relative to capital expenditures suggests some capacity for self-funded operations, though the overall capital efficiency appears suboptimal. The company's ability to generate returns on invested capital remains limited given the current financial performance, requiring strategic improvements to enhance earnings quality and operational effectiveness.

Balance Sheet And Financial Health

The balance sheet shows relative strength with substantial cash and equivalents of CNY 275.8 million against minimal total debt of approximately CNY 1.2 million. This conservative financial structure provides significant liquidity and debt capacity, offering flexibility during the current challenging operating period. The strong cash position relative to the company's scale suggests prudent financial management and capacity to weather temporary operational setbacks without immediate solvency concerns.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with the company prioritizing operational stability over expansion. The absence of dividend payments reflects management's focus on preserving capital during this challenging phase. The company appears to be in a consolidation period, with resources directed toward stabilizing operations rather than pursuing aggressive growth initiatives or shareholder returns through distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.85 billion, the market valuation appears to incorporate expectations beyond current financial metrics, potentially reflecting the company's technology assets or recovery potential. The low beta of 0.444 suggests lower volatility relative to the broader market, indicating investor perception of limited systematic risk. The valuation disconnect between market cap and operational performance implies market anticipation of future improvement or strategic developments.

Strategic Advantages And Outlook

Anjubao's strategic position hinges on its specialized expertise in digital security solutions and strong balance sheet providing operational runway. The outlook remains cautious given current profitability challenges, though the company's niche market focus and financial stability offer foundation for potential recovery. Success will depend on effectively leveraging technological capabilities to improve competitive positioning and return to sustainable operations in China's evolving security market.

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