investorscraft@gmail.com

Intrinsic ValueTsinghua Tongfang Co.,Ltd. (600100.SS)

Previous Close$9.33
Intrinsic Value
Upside potential
Previous Close
$9.33

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

Tsinghua Tongfang operates as a diversified technology conglomerate with three core segments: Digital Information, Civil Nuclear Technology, and Energy Conservation and Environmental Protection. The company leverages its affiliation with Tsinghua University to develop innovative solutions across computing hardware, security systems, nuclear applications, and sustainable technologies. Its comprehensive portfolio includes computers, televisions, e-books, military equipment, cloud computing infrastructure, and urban energy management systems, positioning it as an integrated provider of technology-driven solutions for both civilian and government sectors. The company maintains a strategic market position through its dual focus on commercial products and specialized government contracts, particularly in security and nuclear technology, which provides stable revenue streams alongside its competitive consumer electronics business. This diversified approach allows Tongfang to navigate market cycles while maintaining technological relevance across multiple high-growth sectors in China's evolving digital economy.

Revenue Profitability And Efficiency

The company generated CNY 16.8 billion in revenue with modest net income of CNY 140.6 million, reflecting thin margins in its competitive hardware segments. Operating cash flow of CNY 583 million indicates adequate operational funding, though capital expenditures of CNY -632 million suggest significant ongoing investments in its diversified business lines, potentially impacting near-term profitability.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.042, the company demonstrates limited earnings power relative to its substantial revenue base. The negative capital expenditure figure indicates heavy investment activity, suggesting management is prioritizing long-term capacity building over immediate returns, which may affect capital efficiency metrics in the short term.

Balance Sheet And Financial Health

The balance sheet shows CNY 6.15 billion in cash against CNY 13.76 billion in total debt, indicating moderate leverage. This debt position appears manageable given the company's diversified revenue streams and government-affiliated projects, though the debt-to-cash ratio warrants monitoring for financial flexibility.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, reinvesting all earnings into its expanding operations across digital infrastructure, nuclear technology, and environmental solutions. This aligns with its growth-oriented strategy in technology sectors prioritized by Chinese industrial policy, though specific growth rates cannot be determined from single-year data.

Valuation And Market Expectations

Trading at a market capitalization of CNY 26.77 billion with a beta of 1.29, the market prices Tongfang as a volatile technology play. The valuation reflects expectations for growth in its specialized segments rather than current profitability, particularly in government-focused nuclear and security technologies.

Strategic Advantages And Outlook

The company's primary advantages include its Tsinghua University affiliation, diversified technology portfolio, and strong government relationships. Outlook depends on execution across its three segments, particularly in scaling higher-margin nuclear and security technologies while managing competitive consumer electronics margins.

Sources

Company financial reportsStock 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