investorscraft@gmail.com

Intrinsic ValueZhengzhou Tiamaes Technology Co., Ltd (300807.SZ)

Previous Close$53.68
Intrinsic Value
Upside potential
Previous Close
$53.68

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

Zhengzhou Tiamaes Technology operates as a specialized technology provider focused on intelligent transportation systems, primarily serving China's urban public transit sector. The company generates revenue through the development and implementation of comprehensive Internet of Vehicles solutions, including intelligent bus dispatching systems, remote monitoring platforms, and charging operation management software. Its product portfolio extends to hardware components like vehicle travel recorders and electronic station signs, creating an integrated ecosystem for bus companies, manufacturers, and government transportation departments. Operating within the competitive Chinese smart transportation market, Tiamaes has established a niche position by concentrating on bus-specific operational technology rather than broader automotive or passenger vehicle markets. The company leverages its long-standing industry presence since 2004 to maintain relationships with municipal transit authorities, though it faces competition from larger technology firms expanding into smart city infrastructure. Its headquarters in Zhengzhou provides strategic access to central China's transportation modernization initiatives, while its specialized focus on bus operations distinguishes it from general-purpose telematics providers.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 163.7 million for the period, while recording a net loss of CNY 59.3 million. Despite the negative bottom line, Tiamaes maintained positive operating cash flow of CNY 8.4 million, suggesting some operational efficiency in cash collection. Capital expenditures of CNY 6.3 million indicate continued investment in business infrastructure, though the negative earnings per share of CNY 0.87 reflects significant profitability challenges in the current operating environment.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with diluted EPS at negative CNY 0.87 indicating the company is not generating shareholder returns from operations. The positive operating cash flow relative to capital expenditures suggests some capacity to fund necessary investments internally, but the substantial net loss raises questions about the sustainability of the current business model without operational improvements or external financing.

Balance Sheet And Financial Health

Tiamaes maintains a cash position of CNY 83.0 million against total debt of CNY 69.2 million, providing a moderate liquidity buffer. The debt level represents a significant obligation relative to the company's revenue base, though the cash reserves offer some financial flexibility. The balance sheet structure suggests the company has access to financing but must carefully manage its capital structure given current profitability challenges.

Growth Trends And Dividend Policy

The company does not currently pay dividends, reflecting its focus on preserving capital amid operational challenges. The revenue level and negative profitability indicate potential growth headwinds in the competitive smart transportation market. Without dividend obligations, management retains flexibility to reinvest available cash flows into business development or operational restructuring efforts.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.79 billion, the market appears to be valuing the company significantly above its current revenue base, potentially reflecting expectations for future growth in China's smart transportation sector. The beta of 0.679 suggests lower volatility than the broader market, possibly indicating investor perception of defensive characteristics or limited trading activity in the stock.

Strategic Advantages And Outlook

Tiamaes's strategic position derives from its specialized focus on bus operation technology and established government relationships. The outlook depends on the company's ability to capitalize on China's continued investment in smart city infrastructure while improving operational efficiency. Success will require navigating competitive pressures and demonstrating sustainable profitability from its niche transportation technology solutions.

Sources

Company filingsMarket data

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