investorscraft@gmail.com

Intrinsic ValueShenzhen Tongye Technology Co.,Ltd. (300960.SZ)

Previous Close$25.00
Intrinsic Value
Upside potential
Previous Close
$25.00

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 Tongye Technology operates as a specialized supplier within China's rail transit equipment sector, focusing on the development and manufacturing of critical electrical systems for locomotives and rolling stock. The company's core revenue model derives from the sale and maintenance of power supply cabinets, auxiliary inverters, logic controllers, and energy management systems essential for the operation of high-speed trains, metro systems, and other rail vehicles. This positions Tongye Technology within the industrial machinery segment of the broader industrials sector, serving both original equipment manufacturers and rail operators. Its market position is inherently tied to domestic infrastructure investment and the expansion of China's extensive rail network, creating a niche but vital role in the supply chain. The company's longevity since its 2000 founding suggests established relationships and technical expertise, though it operates in a competitive landscape dominated by larger state-owned enterprises. Its specialization in electrical components for a specific transportation mode provides a defensible, if concentrated, market focus.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 424.5 million, achieving a net income of CNY 49.1 million. This translates to a net profit margin of approximately 11.6%, indicating reasonable profitability. The firm generated positive operating cash flow of CNY 82.2 million, which comfortably covered capital expenditures of CNY 39.6 million, suggesting efficient conversion of earnings into cash from its core operations and prudent reinvestment levels.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.34. The substantial operating cash flow relative to net income highlights strong quality of earnings. Capital expenditure was directed towards maintaining and likely expanding production capabilities, with free cash flow remaining positive after these investments, pointing to a self-sustaining operational model without excessive capital intensity.

Balance Sheet And Financial Health

Tongye Technology maintains a robust balance sheet with cash and equivalents of CNY 232.9 million, significantly exceeding its total debt of CNY 65.0 million. This strong liquidity position and minimal leverage provide considerable financial flexibility and resilience. The company's low debt level relative to its cash holdings indicates a conservative financial strategy and a very healthy overall financial condition.

Growth Trends And Dividend Policy

The company has adopted a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.39286. This dividend exceeds the diluted EPS, suggesting a payout that may include retained earnings from prior periods, indicating a commitment to returning capital to shareholders. Future growth is intrinsically linked to the cyclicality of rail infrastructure investment in China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.17 billion, the stock's beta of 0.475 suggests lower volatility compared to the broader market. This valuation reflects investor perception of the company as a stable, niche player whose fortunes are tied to government-driven infrastructure spending rather than high-growth consumer markets.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its deep specialization and long-standing presence within China's rail transit ecosystem. Its outlook is directly correlated with the continued expansion and modernization of the national rail network. Potential risks include customer concentration and dependence on state-led infrastructure budgets, while opportunities may arise from technological upgrades in train systems and export potential for its specialized components.

Sources

Company 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