investorscraft@gmail.com

Intrinsic ValueTellhow Sci-Tech Co., Ltd. (600590.SS)

Previous Close$11.15
Intrinsic Value
Upside potential
Previous Close
$11.15

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

Tellhow Sci-Tech operates as a specialized technology provider serving both military and civilian power infrastructure markets in China. The company's core business model revolves around developing and manufacturing sophisticated electromechanical systems, including military communication command systems and intelligent power equipment for grid applications. Its diversified product portfolio spans smart grid software, distribution automation products, power switching equipment, and various generator sets for land, marine, and specialized applications. Operating within China's strategic technology and defense sectors, Tellhow leverages its engineering expertise to address critical infrastructure needs while maintaining a niche position in the competitive power equipment landscape. The company's dual focus on military and civilian applications provides some diversification, though it remains heavily dependent on domestic market conditions and government-related contracts within China's evolving technology ecosystem.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.36 billion but experienced significant challenges with a net loss of CNY 991 million and negative diluted EPS of CNY 1.16. Operating cash flow remained positive at CNY 31.5 million, though capital expenditures of CNY 98.9 million indicate ongoing investment requirements. This performance suggests operational inefficiencies and potential margin pressures within its current business segments.

Earnings Power And Capital Efficiency

Tellhow's negative earnings power reflects substantial challenges in converting revenue to profitability. The modest operating cash flow relative to revenue indicates weak cash conversion efficiency. The company's capital allocation appears strained, with capital expenditures nearly triple the operating cash flow, suggesting potential liquidity constraints for sustaining investment levels without external financing.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.26 billion in cash against total debt of CNY 3.24 billion, indicating leveraged financial positioning. The debt-to-equity structure suggests moderate financial risk, though the negative profitability may constrain debt servicing capacity. The company's liquidity position requires careful management given current operational challenges.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution reflecting capital preservation priorities. The company's focus appears to be on stabilizing operations rather than expansion, with investment activities continuing despite profitability challenges. Market positioning in strategic sectors may support recovery potential over the medium term.

Valuation And Market Expectations

With a market capitalization of CNY 8.55 billion and negative earnings, traditional valuation metrics are not meaningful. The beta of 0.525 suggests lower volatility than the broader market, possibly reflecting the company's strategic positioning in government-related sectors. Market expectations likely incorporate potential recovery scenarios rather than current performance.

Strategic Advantages And Outlook

Tellhow's strategic advantages include specialized expertise in military and power infrastructure systems within China's domestic market. The company's positioning in strategic sectors provides some stability, though current financial performance indicates significant operational challenges. The outlook depends on improving operational efficiency and potentially benefiting from government infrastructure investment programs in power and defense sectors.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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