investorscraft@gmail.com

Intrinsic ValueTeemsun Technology Co Ltd (301571.SZ)

Previous Close$56.81
Intrinsic Value
Upside potential
Previous Close
$56.81

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

Teemsun Technology operates as a specialized photoelectric technology company focused on the research, development, manufacturing, and sales of infrared thermal imaging systems and related products. The company serves diverse sectors including industrial inspection, security surveillance, and scientific research through its advanced imaging solutions. Its core revenue model combines direct sales of hardware equipment with value-added services in remote sensing data applications and satellite navigation receivers, creating a diversified technological portfolio. Operating within China's competitive technology hardware sector, Teemsun has established itself as a niche player in photoelectric detection technologies. The company leverages its Beijing headquarters location to access both domestic market opportunities and potential international expansion channels. Its market positioning centers on providing integrated solutions that bridge hardware capabilities with sophisticated data interpretation services, targeting clients who require precise thermal analysis and navigation systems. This dual approach allows Teemsun to maintain relevance across multiple industrial applications while developing proprietary technologies that differentiate its offerings from broader electronics manufacturers.

Revenue Profitability And Efficiency

For FY 2024, Teemsun Technology reported revenue of approximately 960.6 million CNY with net income of 172.7 million CNY, translating to a healthy net margin of approximately 18%. The company demonstrated strong profitability despite generating negative operating cash flow of -29.3 million CNY, which was significantly impacted by substantial capital expenditures of -238.7 million CNY. This suggests aggressive investment in production capacity or research infrastructure during the period.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of 1.15 CNY, reflecting solid earnings generation relative to its 150.2 million outstanding shares. The substantial capital expenditure outflow indicates significant investment in long-term assets, which may enhance future production capabilities but currently weighs on cash generation. The negative operating cash flow relative to positive net income warrants monitoring for working capital management efficiency.

Balance Sheet And Financial Health

Teemsun maintains a solid liquidity position with cash and equivalents of 448.5 million CNY against total debt of 550.5 million CNY. This debt level appears manageable given the company's cash reserves and profitability, though the debt-to-equity structure would require additional equity information for complete assessment. The balance sheet suggests adequate financial flexibility for ongoing operations.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of 0.097 CNY per share. This represents a modest payout ratio relative to its EPS, indicating a balanced approach between reinvestment and shareholder returns. The significant capital expenditure suggests management is prioritizing growth investments, potentially positioning the company for future expansion in its specialized photoelectric markets.

Valuation And Market Expectations

With a market capitalization of approximately 8.01 billion CNY, Teemsun trades at a P/E ratio of approximately 46 based on FY2024 earnings, reflecting market expectations for future growth in the specialized phototechnology sector. The low beta of 0.19 suggests the stock exhibits lower volatility than the broader market, potentially appealing to risk-averse investors in the technology hardware space.

Strategic Advantages And Outlook

Teemsun's strategic position benefits from its specialization in infrared thermal imaging and photoelectric products, serving niche industrial and security applications. The company's significant capital investments suggest a focus on expanding technological capabilities and production capacity. Future success will depend on effectively commercializing these investments while navigating competitive pressures in China's technology hardware sector and maintaining its profitability profile amid expansion initiatives.

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