investorscraft@gmail.com

Intrinsic ValueBeijing Zhongkehaixun Digital S&T Co., Ltd. (300810.SZ)

Previous Close$39.39
Intrinsic Value
Upside potential
Previous Close
$39.39

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

Beijing Zhongkehaixun Digital S&T Co., Ltd. operates as a specialized technology provider focused on sophisticated sonar and underwater acoustic systems, primarily serving military clients in China. The company's core business involves the research, development, production, and sale of advanced sonar equipment, including signal processing platforms, comprehensive sonar systems, underwater acoustic big data solutions, simulation systems, and unmanned anti-submarine technologies. This positions the firm within the niche defense technology sector, where it leverages specialized expertise to address complex underwater detection and surveillance requirements. As a technology-driven enterprise, Zhongkehaixun's market position is defined by its focus on high-value defense applications rather than commercial markets, creating a specialized but potentially volatile revenue stream dependent on government procurement cycles and military modernization priorities. The company's strategic importance stems from its contribution to national security infrastructure, though this specialization also creates concentration risk within its customer base and project funding environment.

Revenue Profitability And Efficiency

The company reported revenue of approximately 239.7 million CNY for the period but experienced a net loss of 26.1 million CNY, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained positive at 24.9 million CNY, suggesting some operational efficiency in cash management. The divergence between net income and operating cash flow may reflect non-cash expenses or timing differences in revenue recognition common in project-based defense contracting.

Earnings Power And Capital Efficiency

Zhongkehaixun's diluted EPS of -0.22 CNY reflects current earnings weakness, though the modest capital expenditures of 7.0 million CNY indicate restrained investment activity. The company's capital efficiency appears constrained by the net loss position, with resources potentially being allocated toward research and development to maintain technological competitiveness in its specialized defense niche rather than immediate profit generation.

Balance Sheet And Financial Health

The balance sheet shows a cash position of 165.2 million CNY against total debt of 73.7 million CNY, providing a comfortable liquidity cushion. This conservative financial structure suggests the company maintains adequate short-term stability despite operational challenges, with debt levels representing a manageable portion of the overall capital structure given the cash reserves available.

Growth Trends And Dividend Policy

Despite the current loss position, the company maintained a nominal dividend payment of 0.02 CNY per share, possibly reflecting commitment to shareholder returns or regulatory requirements. Growth trends appear challenged by the negative profitability, though the specialized nature of its defense technology offerings may support recovery potential dependent on future contract awards and military budget allocations.

Valuation And Market Expectations

With a market capitalization of approximately 5.2 billion CNY and a beta of 0.224, the market appears to value the company's specialized technology assets while recognizing its low correlation to broader market movements. The valuation likely incorporates expectations for future contract wins and the strategic nature of its military technology portfolio, despite current financial performance challenges.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized expertise in military sonar systems, a domain with high barriers to entry. The outlook remains contingent on defense budget cycles and the company's ability to secure new contracts while improving operational efficiency. Success will depend on leveraging its technological capabilities to capitalize on China's ongoing military modernization initiatives in naval and underwater warfare domains.

Sources

Company filingsShenzhen 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