investorscraft@gmail.com

Intrinsic ValueKaile Science and Technology Co;Ltd.Hubei (600260.SS)

Previous Close$0.47
Intrinsic Value
Upside potential
Previous Close
$0.47

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kaile Science and Technology operates as a diversified technology and manufacturing company primarily focused on China's communication equipment sector. The company generates revenue through the development and sale of optical fiber cables, quantum communication data links, military and civilian intelligent terminals, and optoelectronic components. Beyond its core communication products, the company has expanded into diverse segments including autonomous computing platforms, wine production, medical services, real estate operations, and consumer electronics manufacturing. This diversification strategy positions Kaile across multiple growth sectors while maintaining its foundation in telecommunications infrastructure. The company's market position reflects a hybrid approach combining traditional manufacturing capabilities with newer technology services, though this broad diversification may present both opportunities and challenges in maintaining competitive advantages across disparate business segments.

Revenue Profitability And Efficiency

The company reported revenue of CNY 958 million for FY 2021, but experienced severe profitability challenges with a net loss of CNY -8.6 billion. This significant loss, representing negative earnings per share of CNY -8.65, indicates substantial operational inefficiencies or extraordinary charges. Operating cash flow was negative CNY -635 million, further highlighting fundamental profitability issues across the business segments despite the diversified revenue streams.

Earnings Power And Capital Efficiency

Kaile's earnings power appears severely compromised given the massive net loss and negative operating cash flow. The company's capital expenditure of CNY -12.5 million suggests limited investment in maintaining or expanding productive capacity. The substantial losses relative to revenue indicate poor capital allocation and operational execution across its diversified business portfolio, raising concerns about the sustainability of current operations.

Balance Sheet And Financial Health

The company maintains CNY 401 million in cash against total debt of CNY 1.65 billion, indicating a leveraged position with debt substantially exceeding liquid assets. This financial structure, combined with significant operating losses, creates substantial financial stress. The negative equity position implied by the massive net loss further deteriorates the company's balance sheet health and financial stability.

Growth Trends And Dividend Policy

Despite the severe financial challenges, the company maintained a dividend payment of CNY 0.43 per share, which appears unsustainable given the massive operating losses and negative cash flow. This dividend policy contradicts the company's apparent financial distress and may indicate strategic priorities that are misaligned with current operational realities and capital preservation needs.

Valuation And Market Expectations

With a market capitalization of approximately CNY 468 million, the market appears to be valuing the company at a significant discount to its reported financial metrics. The valuation reflects investor skepticism about recovery prospects given the substantial losses and leveraged balance sheet. The zero beta suggests the stock may not correlate with broader market movements, possibly indicating unique company-specific risk factors.

Strategic Advantages And Outlook

The company's diversified portfolio across communication equipment, real estate, and consumer products provides multiple potential growth vectors, though execution challenges are evident. Its presence in quantum communication and military applications represents potential technological advantages. However, the severe financial distress and operational losses create significant uncertainty about the company's ability to leverage these positions effectively for future recovery and sustainable growth.

Sources

Company financial reportsShanghai Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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