investorscraft@gmail.com

Intrinsic ValueDaheng New Epoch Technology Inc. (600288.SS)

Previous Close$15.25
Intrinsic Value
Upside potential
Previous Close
$15.25

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

Daheng New Epoch Technology Inc. is a diversified Chinese industrial technology company operating primarily in the electrical equipment and parts sector. Its core revenue model is built on the research, development, manufacturing, and sale of a wide array of sophisticated optoelectronic and mechatronic products. The company serves a broad industrial and institutional client base across China with offerings spanning laser processing equipment, precision machinery, optical communication components, holographic anti-counterfeiting solutions, and specialized digital systems for sectors including public security, finance, and broadcasting. This diversification across multiple high-tech niches provides some insulation from cyclical downturns in any single market. Its market position is that of a specialized domestic supplier, leveraging its integrated R&D and manufacturing capabilities to cater to specific technological needs within the Chinese market, though it operates in a highly competitive landscape with both domestic and international players.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.76 billion for the period but reported a net loss of CNY 32 million, indicating significant profitability challenges. Operating cash flow was positive at CNY 90 million, which provided a crucial source of internal funding. Capital expenditures were minimal at under CNY 1 million, suggesting a period of low investment in new capacity.

Earnings Power And Capital Efficiency

The diluted EPS of -CNY 0.073 reflects weak current earnings power. The modest capital expenditure level relative to operating cash flow indicates the company is not heavily investing for future growth. The overall capital efficiency appears constrained, as the company was unable to translate its revenue base into a positive bottom line for this period.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 834.3 million, significantly outweighing total debt of CNY 121.5 million. This low leverage and substantial cash buffer provide a solid foundation for financial health and flexibility to navigate the current period of operational losses without immediate solvency concerns.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a nominal dividend of CNY 0.01 per share, signaling a commitment to shareholder returns. The current financial results suggest a challenging growth environment, with the top-line revenue not yet translating into profitable expansion. The dividend policy appears conservative given the earnings situation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.57 billion, the market is valuing the company at roughly 3.2 times its revenue. A beta of 0.743 suggests the stock is perceived as less volatile than the broader market. This valuation implies modest growth expectations, factoring in the current profitability challenges but also acknowledging its strong balance sheet.

Strategic Advantages And Outlook

The company's key strategic advantages lie in its diversified technological portfolio and strong balance sheet, providing resilience. The outlook hinges on its ability to improve operational efficiency and return to profitability. Its involvement in growing sectors like optical communications and digital systems offers potential recovery pathways, but execution remains critical.

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