investorscraft@gmail.com

Intrinsic ValueCSG Smart Science&Technology Co.,Ltd. (300222.SZ)

Previous Close$11.44
Intrinsic Value
Upside potential
Previous Close
$11.44

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

CSG Smart Science & Technology Co., Ltd. operates as a specialized industrial intelligent solutions provider within China's manufacturing sector, focusing on the integration of automation and digital technologies. The company generates revenue through the development, manufacturing, and sale of a diverse portfolio of industrial automation equipment, robotics, and smart energy products. Its core offerings span several high-growth niches, including industrial 5G and IoT terminals for connectivity, automated guided vehicles (AGVs) and robotic systems for material handling, and electric vehicle charging infrastructure and energy storage converters. This positions CSG at the intersection of industrial automation, smart grid technology, and the new energy vehicle ecosystem. The company serves a broad industrial client base across critical sectors such as aerospace, rail transit, automotive, and electric equipment manufacturing, providing tailored solutions that enhance operational efficiency. Its market position is that of a domestic integrator, leveraging its engineering capabilities to offer comprehensive solutions from individual components like circuit breakers and optical terminals to complex automated welding systems and logistic solutions. This diversified approach across industrial and energy applications provides some insulation against cyclical downturns in any single end-market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 2.74 billion. Net income stood at CNY 70 million, resulting in a net profit margin of roughly 2.6%, indicating relatively thin profitability on its sales base. Operating cash flow was a positive CNY 119 million, which comfortably covered capital expenditures of CNY 42 million, suggesting the core operations are funding necessary investments without relying on external financing.

Earnings Power And Capital Efficiency

The company's diluted earnings per share were CNY 0.09. The generation of positive operating cash flow significantly exceeding capital expenditures points to adequate capital efficiency for self-sustained operations. The ability to fund its capex internally is a positive indicator of the underlying cash-generating ability of its business model, though the absolute level of earnings power remains modest.

Balance Sheet And Financial Health

CSG maintains a solid liquidity position with cash and equivalents of CNY 595.9 million. Total debt is reported at CNY 365.6 million, indicating a conservative leverage profile with a cash-to-debt ratio well above 1.0. This strong balance sheet provides financial flexibility to navigate market cycles and potentially pursue strategic investments without significant financial strain.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, consistent with a strategy of reinvesting all earnings back into the business to fuel growth. The capital expenditure level, while covered by operating cash flow, suggests ongoing investment in capacity or technology. Future growth is likely tied to adoption trends in industrial automation, smart grid infrastructure, and EV charging within China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.3 billion, the stock trades at a significant premium to its earnings, reflecting market expectations for future growth in its target sectors. A beta of 0.425 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking exposure to industrial technology with lower systematic risk.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified portfolio across industrial automation and smart energy, catering to China's policy-driven modernization of its industrial and energy infrastructure. The outlook is contingent on continued investment in domestic manufacturing upgrades and the expansion of EV and renewable energy networks. Key challenges include competitive pressures and execution risks associated with integrating complex solutions for a varied industrial client base.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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