investorscraft@gmail.com

Intrinsic ValueShenzhen Emperor Technology Co., Ltd. (300546.SZ)

Previous Close$23.77
Intrinsic Value
Upside potential
Previous Close
$23.77

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

Shenzhen Emperor Technology Co., Ltd. operates as a specialized technology provider in the secure identification and smart card solutions sector, serving government and transportation clients globally. The company generates revenue through the production and sale of sophisticated equipment, software, and integrated systems for secure ID issuance, including national IDs, ePassports, and driver licenses, as well as smart card fare payment and rail transit solutions. Its business model combines hardware manufacturing with proprietary software development, creating comprehensive solutions for identity management, electronic voting, and automated fare collection. Within the industrials sector's business equipment niche, Emperor Technology has established a defensible market position by focusing on high-security applications that require robust technological capabilities and regulatory compliance. The company leverages its long-standing relationships with government agencies and transportation operators to secure recurring projects, positioning itself as a trusted partner for critical infrastructure projects that demand reliability and security expertise.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 552 million with net income of CNY 29.1 million, translating to a net margin of approximately 5.3%. Operating cash flow was positive at CNY 9.2 million, though capital expenditures of CNY 6.3 million indicate ongoing investment in operational capabilities. The modest cash flow generation relative to net income suggests potential working capital requirements or timing differences in project-based revenue recognition.

Earnings Power And Capital Efficiency

The company demonstrated diluted EPS of CNY 0.16, reflecting its earnings capacity from current operations. With capital expenditures nearly matching operating cash flow, the business appears to be maintaining rather than significantly expanding its asset base. The balance between operating cash generation and reinvestment needs indicates a mature operational phase focused on sustaining existing technological capabilities.

Balance Sheet And Financial Health

Emperor Technology maintains a strong liquidity position with CNY 480.9 million in cash and equivalents against minimal total debt of CNY 13.1 million, resulting in a robust net cash position. This conservative financial structure provides significant flexibility for strategic initiatives or weatherin economic uncertainties. The substantial cash reserves relative to the company's market capitalization indicate a conservative financial policy.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.045 per share. This dividend payout represents approximately 28% of diluted EPS, suggesting a balanced approach between returning capital to shareholders and retaining earnings for business development. The dividend yield must be assessed in context of the company's growth prospects and cash preservation strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.08 billion, the company trades at a significant premium to its annual revenue, reflecting market expectations for future growth in its specialized technology segments. The beta of 0.424 indicates lower volatility compared to the broader market, potentially reflecting the company's stable government client base and niche market positioning.

Strategic Advantages And Outlook

The company's long-established presence since 1995 and focus on high-security government applications provide competitive advantages through accumulated expertise and regulatory compliance capabilities. Its positioning in smart ID and transportation systems aligns with global trends toward digital identity and automated infrastructure. Future performance will depend on government spending cycles, technological adoption rates, and the company's ability to maintain its specialized market position against evolving competition.

Sources

Company DescriptionFinancial MetricsShenzhen 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