investorscraft@gmail.com

Intrinsic ValueShenzhen Division Co.,Ltd. (300167.SZ)

Previous Close$4.84
Intrinsic Value
Upside potential
Previous Close
$4.84

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

Shenzhen Division Co.,Ltd. operates as a specialized technology provider in China's smart video and IoT ecosystem, focusing on core technology products and integrated solutions. The company generates revenue through the development and sale of video conferencing systems, laser display technologies, facial recognition products, and private network communication equipment. Its business model targets specific vertical markets including government agencies, public security organizations, transportation systems, industrial parks, and educational and medical institutions, providing tailored technological solutions for each sector's unique operational requirements. Within the competitive Chinese communication equipment landscape, Shenzhen Division has established a niche position by combining video-centric technologies with IoT applications, creating interconnected systems that serve both security and operational efficiency needs. The company's market positioning leverages its long-standing presence since 2001, though it operates in a rapidly evolving sector where larger competitors and technological disruptions present ongoing challenges to maintaining relevance and market share.

Revenue Profitability And Efficiency

The company reported revenue of approximately 416 million CNY for the period but experienced a net loss of 8.3 million CNY, indicating profitability challenges. Operating cash flow remained positive at 17.4 million CNY, suggesting some operational efficiency despite the bottom-line deficit. Capital expenditures were minimal at 142,524 CNY, reflecting constrained investment in growth assets during this reporting period.

Earnings Power And Capital Efficiency

Shenzhen Division demonstrated weak earnings power with a diluted EPS of -0.0231 CNY, reflecting the company's current unprofitability. The modest positive operating cash flow relative to revenue indicates some cash generation capability, though the negative net income suggests operational challenges in converting top-line performance to bottom-line results. Capital efficiency metrics are difficult to assess positively given the loss-making position.

Balance Sheet And Financial Health

The company maintains a cash position of 92.8 million CNY against total debt of 65.8 million CNY, providing some liquidity buffer. This debt level represents a moderate financial obligation relative to the company's cash reserves. The balance sheet structure appears manageable given the current cash-to-debt ratio, though the operating losses warrant monitoring for longer-term financial sustainability.

Growth Trends And Dividend Policy

Current financial performance does not indicate strong growth momentum, with the company operating at a loss. The dividend policy reflects this challenging position, with no dividend distribution during the period. The absence of shareholder returns aligns with the company's need to conserve capital while navigating its current operational difficulties and market conditions.

Valuation And Market Expectations

With a market capitalization of approximately 2.26 billion CNY, the market valuation appears to incorporate expectations beyond current financial performance. The negative beta of -0.063 suggests low correlation with broader market movements, possibly reflecting the company's unique positioning or limited trading liquidity. Valuation metrics based on earnings are not meaningful given the negative profitability.

Strategic Advantages And Outlook

The company's strategic position rests on its specialized focus within China's smart video and IoT sectors, serving government and institutional clients. However, the current financial performance indicates significant operational challenges. The outlook remains uncertain as the company must address profitability issues while competing in a technology sector characterized by rapid innovation and intense competition from both domestic and international players.

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