investorscraft@gmail.com

Intrinsic ValueJiangsu Yitong High-Tech Co., Ltd. (300211.SZ)

Previous Close$8.48
Intrinsic Value
Upside potential
Previous Close
$8.48

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

Jiangsu Yitong High-Tech operates as a specialized manufacturer within China's broadcast cable TV network equipment sector, focusing on the research, development, and sale of optical transmission and coaxial cable products. Its core revenue model is derived from the manufacturing and sale of a comprehensive portfolio of hardware, including front-end optical transmission equipment, optical workstations, amplifiers, and home gateway products. The company serves cable television network operators, requiring deep technical expertise and long-term customer relationships for system integration and maintenance. Operating in a highly competitive and technologically evolving segment of the communication equipment industry, Yitong's position is that of a niche domestic player. The company also diversifies its service offerings through intelligent monitoring engineering projects for social security and weak electricity systems, which provides an ancillary revenue stream. Its market standing is intrinsically linked to the capital expenditure cycles of Chinese broadcast network operators and the ongoing technological upgrades within the country's telecommunications infrastructure.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 101.3 million. However, operational performance was challenged, resulting in a net loss of CNY 38.9 million and negative diluted EPS of CNY 0.13. Cash flow generation was also under pressure, with operating cash flow deeply negative at CNY -66.9 million, significantly impacted by the net loss and likely working capital movements, while capital expenditures were CNY -24.3 million.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained, as evidenced by the substantial net loss. The negative operating cash flow further indicates challenges in converting sales into cash, which impacts its ability to self-fund operations and reinvestment. Capital expenditures, though lower than the operating cash outflow, suggest ongoing investment in maintaining or upgrading productive capacity, but the overall efficiency of these investments is questionable given the current profitability profile.

Balance Sheet And Financial Health

A key strength is the company's balance sheet, which shows a robust cash position of CNY 230.6 million against a relatively low total debt of CNY 9.3 million. This results in a significant net cash position, providing a substantial liquidity buffer to navigate the current period of operational losses. The low debt level minimizes interest expense burdens and offers financial flexibility, though the burn rate of cash from operations is a primary concern for long-term health.

Growth Trends And Dividend Policy

Recent financials indicate a contractionary trend, with the company reporting a net loss. The dividend policy remains conservative, with a dividend per share of CNY 0, which is consistent with a company prioritizing the preservation of capital during a challenging operational phase. Growth initiatives appear to be focused on navigating sector-specific headwinds rather than aggressive expansion, given the current financial results.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 2.94 billion. The negative earnings make traditional valuation metrics like the P/E ratio inapplicable. The valuation likely incorporates expectations for a future recovery or reflects the company's substantial net cash position. The beta of 0.89 suggests the stock's volatility is slightly lower than the broader market average, indicating moderate sensitivity to market movements.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on cable TV network equipment and its strong, liquid balance sheet. The outlook is contingent on its ability to leverage its technical expertise to adapt to technological shifts in China's broadcast and telecommunications infrastructure, such as fiber network upgrades. Success will depend on reversing the negative operational cash flow and returning to profitability, utilizing its financial reserves to fund a potential turnaround or strategic pivot within its core markets.

Sources

Company FinancialsShenzhen Stock Exchange

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