investorscraft@gmail.com

Intrinsic ValueDatang Telecom Technology Co., Ltd. (600198.SS)

Previous Close$9.61
Intrinsic Value
Upside potential
Previous Close
$9.61

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

Datang Telecom Technology Co., Ltd. is a specialized technology firm operating primarily within China's integrated circuit and telecommunications ecosystem. Its core revenue model is built on designing and selling proprietary smart card chips, IoT security solutions, and automotive electronic chips, supplemented by software platforms for data management, artificial intelligence, and big data analytics. The company serves a diverse client base including telecommunications operators, government agencies, and industrial enterprises through its tailored solutions for smart cities, secure communications, and multi-service integrated platforms. Operating in the competitive communication equipment sector, Datang leverages its state-backed heritage and long-standing industry presence to secure contracts in strategic technology areas, though it operates as a niche player compared to larger semiconductor and telecom equipment giants. Its market position is characterized by a focus on domestic security and industrial applications, leveraging deep relationships in specific verticals like transportation, agriculture, and energy management.

Revenue Profitability And Efficiency

The company reported revenue of CNY 942.4 million with net income of CNY 27.9 million, indicating thin margins in a competitive market. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -152.4 million, which was not fully offset by capital expenditures of CNY -130.3 million. This suggests potential working capital pressures or investment phases impacting near-term cash generation.

Earnings Power And Capital Efficiency

Datang's earnings power is modest, with diluted EPS of CNY 0.021 reflecting its small scale relative to outstanding shares. The significant negative operating cash flow, coupled with substantial capital expenditures, indicates aggressive investment in its product portfolio and technology platforms. This strategy may be aimed at future growth but currently weighs on capital efficiency and immediate profitability.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 438.0 million, providing a buffer against its total debt of CNY 277.4 million. The company maintains a conservative debt profile with a low beta of 0.369, suggesting reduced sensitivity to market volatility. This financial structure supports ongoing investments in its technology segments while managing leverage responsibly.

Growth Trends And Dividend Policy

Current financial metrics do not indicate strong growth momentum, with the company prioritizing reinvestment over shareholder returns as demonstrated by a zero dividend policy. The substantial capital expenditures suggest a focus on expanding technological capabilities and product offerings, particularly in IC design and IoT security, which may drive future revenue expansion if market adoption accelerates.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.1 billion, the market appears to be valuing Datang based on its strategic positioning in China's technology sovereignty initiatives rather than current earnings power. The low beta indicates investor perception of lower systematic risk, possibly due to its niche market focus and government-related business segments, though growth expectations remain tempered by its current financial performance.

Strategic Advantages And Outlook

Datang's strategic advantages lie in its deep expertise in security chips and telecommunications solutions, aligned with China's emphasis on technological self-reliance. The outlook depends on successful commercialization of its investments in automotive electronics and IoT platforms, though execution risks remain given cash flow challenges. Its government and industrial partnerships provide stability but require demonstrated innovation to capture larger market opportunities.

Sources

Company DescriptionFinancial Data Provided

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