investorscraft@gmail.com

Intrinsic ValueT&S Communications Co.,Ltd. (300570.SZ)

Previous Close$125.10
Intrinsic Value
Upside potential
Previous Close
$125.10

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

T&S Communications Co., Ltd. operates as a specialized fiber optic communication equipment manufacturer in China, focusing on the production and distribution of critical optical components and systems. The company's core revenue model centers on manufacturing and selling a comprehensive portfolio of fiber optic products, including patch cords, connectors, splitters, and sophisticated fiber sensing solutions. Its operations span the entire value chain from basic components like ceramic ferrules to complex sensing systems for industrial monitoring applications. Within China's competitive telecommunications infrastructure sector, T&S has established a niche position by offering vertically integrated manufacturing capabilities, producing both the optical components and the specialized equipment required for their production. This integrated approach provides the company with supply chain control and cost advantages in serving telecommunications providers, data center operators, and industrial clients requiring fiber sensing technologies for safety and monitoring applications. The company's product diversification across passive components and active sensing systems positions it to benefit from ongoing fiber network expansion and industrial digitalization trends in the Chinese market.

Revenue Profitability And Efficiency

For FY 2024, T&S Communications reported revenue of CNY 1.38 billion with net income of CNY 261 million, translating to a healthy net margin of approximately 19%. The company generated CNY 184 million in operating cash flow, which comfortably covered capital expenditures of CNY 56 million. This indicates efficient conversion of profits into cash, supporting operational flexibility and potential reinvestment needs without straining liquidity resources in its capital-intensive manufacturing environment.

Earnings Power And Capital Efficiency

The company demonstrated strong earnings power with diluted EPS of CNY 1.15, reflecting effective utilization of its equity base. Operating cash flow significantly exceeded capital expenditures by approximately 3.3 times, indicating robust free cash flow generation. This substantial cash flow coverage provides financial flexibility for strategic investments, debt servicing, and shareholder returns while maintaining operational capacity in the competitive communications equipment sector.

Balance Sheet And Financial Health

T&S Communications maintains a conservative financial structure with minimal debt of CNY 2 million against cash reserves of CNY 473 million, resulting in a net cash position. This strong liquidity profile provides significant financial stability and operational resilience. The virtually debt-free balance sheet positions the company to weather industry cycles and pursue strategic opportunities without financial constraints, supporting long-term sustainability in the capital-intensive technology manufacturing sector.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.50 per share while maintaining substantial earnings retention for growth initiatives. This balanced approach supports both immediate shareholder returns and long-term value creation. The payout ratio of approximately 43% indicates a commitment to returning capital to investors while preserving financial capacity for reinvestment in business expansion and technological development within the evolving fiber optics market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 25.2 billion, the company trades at a P/E ratio of around 19 based on FY 2024 earnings. The beta of 0.78 suggests lower volatility compared to the broader market, potentially reflecting investor perception of stable demand for communication infrastructure components. This valuation multiple incorporates expectations for sustained profitability in China's ongoing telecommunications and data infrastructure development cycle.

Strategic Advantages And Outlook

T&S Communications' strategic advantage lies in its vertical integration and diverse product portfolio spanning basic components to advanced sensing systems. This positions the company to benefit from multiple growth drivers including 5G deployment, fiber-to-the-home expansion, and industrial IoT adoption. The outlook remains positive given China's continued infrastructure investment, though competitive pressures and technological evolution require ongoing innovation to maintain market position and profitability in the dynamic communications equipment sector.

Sources

Company Financial ReportsShenzhen Stock Exchange disclosures

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