investorscraft@gmail.com

Intrinsic ValueBeijing Teamsun Technology Co.,Ltd. (600410.SS)

Previous Close$21.01
Intrinsic Value
Upside potential
Previous Close
$21.01

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

Beijing Teamsun Technology Co., Ltd. operates as a comprehensive enterprise IT solutions provider in China's competitive technology sector. The company generates revenue through the sale of IT products and the delivery of high-value consulting services, focusing on cloud data centers, big data platforms, and Internet of Things (IoT) applications. Its core offerings include server services and tailored technological infrastructure, positioning it as an integrated partner for digital transformation. Teamsun serves a diverse and critical client base across telecommunication, finance, government, military, energy, and transportation sectors, leveraging its long-established presence since 1998. This entrenched position within key state and industrial accounts provides a stable foundation and deep domain expertise. The company competes by offering end-to-end solutions that address complex, large-scale IT needs, though it operates in a crowded market with both domestic and international players. Its headquarters in Beijing offers strategic advantages for engaging with major public sector and corporate entities, reinforcing its role as a trusted domestic provider of essential enterprise technology infrastructure and services.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.27 billion, demonstrating significant scale in its operations. However, net income was a modest CNY 24.1 million, indicating thin net profit margins. This suggests a highly competitive pricing environment or significant operating costs within its service and product delivery model, impacting overall bottom-line efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 0.022 reflects modest earnings power relative to its market capitalization. The company generated a strong operating cash flow of CNY 703.1 million, which significantly exceeds its capital expenditures of CNY -64.8 million, indicating healthy cash generation from core operations that funds its investment needs.

Balance Sheet And Financial Health

The balance sheet appears solid with a substantial cash position of CNY 1.06 billion. Total debt is reported at CNY 967.5 million, resulting in a conservative net cash position. This strong liquidity profile provides a buffer against market volatility and supports ongoing operations without immediate financial strain.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.0066. This payout, while modest, signals a commitment to returning capital. Future growth is likely tied to continued expansion in China's enterprise digitalization trends and its ability to secure contracts within its core government and industrial sectors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 21.44 billion, the market values the company at a significant premium to its current earnings, implying expectations of future growth and profitability improvements. A negative beta of -0.108 suggests a historical performance that is uncorrelated or inversely correlated with the broader market, which may appeal to certain investors.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing relationships with government and key industrial sectors in China, providing a stable revenue base. Its focus on high-demand areas like cloud and big data aligns with national technological priorities. The outlook depends on its execution in a competitive market and its ability to translate top-line growth into improved profitability.

Sources

Company DescriptionProvided Financial 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