investorscraft@gmail.com

Intrinsic ValueJiangxi Tianli Technology, Inc. (300399.SZ)

Previous Close$26.43
Intrinsic Value
Upside potential
Previous Close
$26.43

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

Jiangxi Tianli Technology operates as a specialized provider of mobile information system solutions within China's competitive technology sector. The company's core revenue model is built on developing and operating a unified messaging communication platform, offering comprehensive services including software customization, multi-business system integration, and operational support. Its primary offerings encompass SMS, MMS, flash messaging, and video SMS services tailored for large and medium-sized enterprise clients, positioning it within the enterprise communication software niche. The company further diversifies its operations through an auto insurance service information platform and provides additional consulting and terminal equipment services. Operating from its Beijing headquarters since 2006, Tianli Technology has established itself as a domestic player in China's rapidly evolving digital communication landscape, serving group customers who require customized mobile information solutions. The company navigates a sector characterized by intense competition and technological evolution, requiring continuous adaptation to maintain relevance. Its market position reflects a focused approach to serving specific enterprise communication needs rather than pursuing mass-market consumer applications.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 513.7 million with notably thin net income of CNY 1.66 million, indicating minimal profitability margins. Operating cash flow of CNY 30.4 million significantly exceeded net income, suggesting reasonable cash conversion despite narrow profits. Capital expenditures were minimal at CNY -0.45 million, reflecting a capital-light business model that doesn't require substantial ongoing investment in physical assets.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with diluted EPS of just CNY 0.01 demonstrating limited per-share profitability. The modest capital expenditure requirements relative to operating cash flow indicate efficient capital deployment, though the overall return on invested capital remains challenging to assess given the minimal net income base. The business model appears operationally efficient but struggles to translate revenue into substantial bottom-line results.

Balance Sheet And Financial Health

Tianli Technology maintains a strong liquidity position with cash and equivalents of CNY 92.3 million significantly outweighing total debt of just CNY 0.78 million. This debt-free profile with substantial cash reserves provides considerable financial flexibility and low bankruptcy risk. The balance sheet structure suggests a conservative financial approach with minimal leverage, positioning the company to weather economic downturns without liquidity concerns.

Growth Trends And Dividend Policy

Despite modest profitability, the company maintained a dividend payment of CNY 0.05 per share, representing a substantial payout relative to its EPS of CNY 0.01. This dividend policy may indicate management's confidence in cash flow stability or commitment to shareholder returns, though it exceeds current earnings. Growth trends appear challenged given the narrow profit margins on CNY 513.7 million in revenue.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.77 billion, the company trades at significant multiples relative to its current earnings, suggesting market expectations for future growth or potential strategic value. The beta of 0.789 indicates lower volatility than the broader market, possibly reflecting perceived stability despite profitability challenges. Valuation metrics appear disconnected from current fundamental performance.

Strategic Advantages And Outlook

The company's strategic position hinges on its specialized focus on enterprise mobile messaging solutions within China's regulated telecommunications environment. Its long-standing operations since 2006 provide industry experience, though competitive pressures in software and messaging services remain substantial. The outlook depends on the company's ability to leverage its cash reserves for strategic initiatives that can improve profitability or expand its service offerings in an evolving digital communication landscape.

Sources

Company filingsFinancial data providers

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