investorscraft@gmail.com

Intrinsic ValueSansheng Intellectual Education Technology CO.,LTD. (300282.SZ)

Previous Close$0.13
Intrinsic Value
Upside potential
Previous Close
$0.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sansheng Intellectual Education Technology operates within China's specialized education technology sector, focusing on intellectual education solutions and intelligent equipment. The company generates revenue through integrated educational services and personalized training programs, complemented by sales of proprietary infrared touch interaction products. These technological solutions serve diverse industries including education, finance, transportation, and retail, positioning Sansheng at the intersection of educational content delivery and interactive hardware. The company's dual approach of combining service-based educational offerings with hardware sales creates a diversified revenue stream within the competitive EdTech landscape. Sansheng's market position leverages China's growing emphasis on digital education infrastructure, though it operates in a space with significant competition from both traditional education providers and technology firms expanding into educational applications. The international expansion mentioned suggests ambitions beyond domestic markets, though China remains its primary operational focus given the company's Beijing headquarters and founding history dating back to 2003.

Revenue Profitability And Efficiency

The company reported revenue of CNY 228.6 million for FY2022 while recording a substantial net loss of CNY 236.8 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow was strongly positive at CNY 923.1 million, suggesting effective working capital management or non-cash charges impacting profitability. Capital expenditures remained modest at CNY 10.7 million, reflecting a capital-light operational model relative to the cash generation from operations.

Earnings Power And Capital Efficiency

Sansheng's earnings power appears constrained with a diluted EPS of -CNY 0.63, reflecting the net loss position. The disparity between operating cash flow and net income suggests either significant non-cash expenses or timing differences in revenue recognition. The company's capital efficiency metrics would require further context to assess relative to industry peers, though the modest capex relative to operating cash flow indicates potential for cash accumulation if profitability improves.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with cash and equivalents of CNY 762.7 million against total debt of CNY 379.9 million, providing a comfortable cash-to-debt ratio. This strong cash position, coupled with positive operating cash flow, suggests near-term financial stability despite the reported losses. The balance sheet structure appears capable of supporting ongoing operations while weathering current profitability challenges.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and likely focus on preserving capital for operational needs or potential growth initiatives. The growth trajectory would require multi-year data for proper assessment, though the current financial results suggest the company is navigating a challenging operational environment while maintaining financial flexibility through its cash reserves.

Valuation And Market Expectations

With a market capitalization of approximately CNY 48.7 million, the company trades at a significant discount to its cash holdings, reflecting market skepticism about future profitability. The negative beta of -0.229 suggests low correlation with broader market movements, potentially indicating company-specific risk factors driving valuation. The market appears to be pricing in substantial challenges despite the apparent balance sheet strength.

Strategic Advantages And Outlook

Sansheng's strategic position hinges on its dual focus on educational services and interactive technology hardware, though execution challenges are evident in the current financial results. The company's strong cash position provides runway for strategic repositioning or operational improvements. The outlook remains uncertain pending demonstration of sustainable profitability, with success likely dependent on effective monetization of its educational technology offerings and hardware solutions in a competitive market.

Sources

Company FilingsShenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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