investorscraft@gmail.com

Intrinsic ValueBoomsense Technology Co.,Ltd. (300312.SZ)

Previous Close$0.30
Intrinsic Value
Upside potential
Previous Close
$0.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Boomsense Technology Co., Ltd. operates as a specialized provider of wireless broadband access solutions within China's competitive telecommunications infrastructure sector. The company generates revenue through the development, manufacturing, and sale of a comprehensive portfolio of communication equipment. Its core offerings include distributed access systems, various repeater products, micro power distribution systems, and a range of passive devices essential for network deployment. The product suite extends to wireless access points, controllers, bridges, and specialized antennas, alongside critical power supply solutions like DC remote supply and UPS systems. Operating in the capital-intensive technology hardware space, Boomsense serves telecommunications carriers and enterprise clients, positioning itself as a domestic supplier in a market often dominated by larger international players. Its focus on specific niches, such as camouflage antennas and gateway terminals, suggests a strategy targeting specialized application segments within the broader wireless infrastructure build-out, particularly relevant for China's extensive network expansion initiatives.

Revenue Profitability And Efficiency

For the fiscal year 2020, Boomsense Technology reported revenue of approximately CNY 19.3 million. The company experienced significant financial strain, with a substantial net loss of approximately CNY 242.6 million, translating to a diluted earnings per share of -CNY 0.76. Operational efficiency was challenged, as evidenced by negative operating cash flow of approximately CNY 11.5 million, indicating core business activities were not generating sufficient cash to sustain operations during this period.

Earnings Power And Capital Efficiency

The company's earnings power was severely impaired in FY2020, with the deep net loss reflecting operational difficulties or potential asset impairments. Capital expenditure was minimal at approximately CNY 20 thousand, suggesting a highly constrained investment environment or a strategic pause in capacity expansion. The combination of negative earnings and cash flow from operations points to significant challenges in achieving capital efficiency and sustainable returns on invested capital.

Balance Sheet And Financial Health

Boomsense Technology's balance sheet showed a cash and equivalents position of approximately CNY 20.8 million at the end of 2020. This liquidity was offset by total debt of approximately CNY 98.6 million, indicating a leveraged financial structure. The negative cash flow from operations raises concerns about the company's ability to service its debt obligations and fund ongoing working capital requirements without external financing or asset sales.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a dividend distribution of CNY 0.08 per share. The payment of a dividend amidst substantial losses and negative cash flows is an unusual capital allocation decision that may signal a commitment to shareholder returns or specific corporate governance considerations, but it also places additional strain on the company's financial resources during a period of evident operational contraction.

Valuation And Market Expectations

The provided market capitalization data is reported as zero, which is atypical and may indicate a data reporting issue or a period of suspended trading. The negative beta of -0.60 suggests the stock's returns have historically moved inversely to the broader market, which is uncommon and could reflect specific risk factors or illiquidity associated with the security, making standard valuation comparisons challenging.

Strategic Advantages And Outlook

Boomsense's strategic position is tied to its role as a domestic supplier in China's telecommunications infrastructure market. Its niche product portfolio could provide advantages in specialized segments. However, the severe financial distress evidenced in FY2020, including major losses and cash burn, presents a critical challenge to its ongoing viability. The outlook is highly uncertain, contingent on its ability to secure new contracts, restructure operations, or obtain necessary financing to navigate this period of significant duress.

Sources

Company Financials

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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