investorscraft@gmail.com

Intrinsic ValueLootom Telcovideo Network (wuxi) Co., Ltd. (300555.SZ)

Previous Close$14.53
Intrinsic Value
Upside potential
Previous Close
$14.53

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

Lootom Telcovideo Network (Wuxi) Co., Ltd. operates as a specialized technology service provider within the global telecommunications infrastructure sector. The company generates revenue by offering comprehensive, end-to-end solutions to network operators, focusing on the critical lifecycle management of communication systems. Its service portfolio encompasses professional network planning and design, system optimization and transformation, ongoing operation and maintenance monitoring, and hands-on engineering construction. This integrated approach positions Lootom as a key partner for telecom companies seeking to build, upgrade, and maintain efficient and reliable networks. Founded in 2007 and based in Wuxi, China, the company has established a niche by addressing the complex technical demands of the rapidly evolving communication equipment industry. Its market position is defined by its project-based, service-oriented revenue model, which is deeply intertwined with the capital expenditure cycles of its operator clients. The company navigates a competitive landscape by providing essential technical expertise that supports the global expansion and modernization of digital infrastructure, making it a specialized player in the broader technology sector's supply chain.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 177.1 million. However, this was accompanied by a net loss of CNY 58.1 million, resulting in a diluted earnings per share of -CNY 0.29. A positive aspect of its operational performance was the generation of CNY 39.5 million in operating cash flow, which significantly exceeded its modest capital expenditures of CNY 0.2 million, indicating reasonable cash generation efficiency from its core service activities despite the bottom-line loss.

Earnings Power And Capital Efficiency

The current earnings power is challenged, as evidenced by the negative net income. The company's ability to convert revenue into profit is under pressure. The capital efficiency appears restrained, with minimal capital expenditures suggesting a lean asset base typical of a service-oriented business model. The focus remains on utilizing human capital and technical expertise rather than heavy investment in physical assets, which is reflected in the low capex intensity.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 80.0 million. Total debt is relatively low at CNY 3.9 million, indicating a conservative leverage profile and a largely debt-free capital structure. This substantial cash reserve relative to its debt obligations provides a significant buffer and financial flexibility to navigate the current period of operational losses and fund future working capital needs.

Growth Trends And Dividend Policy

The provided data indicates a challenging growth trend for the period, with the company reporting a net loss. Reflecting this performance and potentially a strategy to conserve capital, the company did not distribute a dividend, as indicated by a dividend per share of zero. The outlook for future growth is contingent on a return to profitability and an expansion of its service contracts with network operators.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.24 billion, the market valuation appears to be factoring in future recovery prospects rather than current earnings, given the present loss-making situation. The beta of 0.359 suggests the stock has historically exhibited lower volatility compared to the broader market, which may appeal to certain investors despite the company's profitability challenges.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized, integrated service offerings for telecom operators and its strong, liquid balance sheet. The outlook hinges on its ability to leverage its technical expertise to secure new contracts and improve operational efficiency to return to profitability. The robust cash position provides a crucial runway to execute its strategy without immediate financial distress, but success is dependent on reversing the negative income trend.

Sources

Company Public FilingsShenzhen Stock Exchange

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