investorscraft@gmail.com

Intrinsic ValueChina Security Co., Ltd. (600654.SS)

Previous Close$3.88
Intrinsic Value
Upside potential
Previous Close
$3.88

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

China Security Co., Ltd. operates as a comprehensive security solutions provider within China's industrials sector, focusing on electronic security products and integrated protection services. Its core revenue model is built on designing, selling, and servicing a diverse portfolio that includes cash logistics management, financial security systems, human security, electronic surveillance, and facility management. The company caters to both domestic and international clients, leveraging its long-established presence since 1987 to build trust and recurring service contracts. Operating in the highly competitive security and protection services industry, it positions itself as a full-service provider rather than a pure product vendor. This integrated approach allows it to capture value across the security lifecycle, from hardware installation to ongoing monitoring and management services. Its Shanghai base provides strategic access to major commercial and financial hubs, supporting its focus on high-value clients in the banking and logistics sectors. The company's rebranding in 2018 to China Security Co., Ltd. reflects its evolution from fire-focused services to broader electronic security solutions, aligning with market digitalization trends.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.05 billion but achieved a modest net income of CNY 20.03 million, indicating thin operating margins. Positive operating cash flow of CNY 94.30 million suggests adequate cash generation from core activities, though capital expenditures of CNY 54.38 million indicate ongoing investment needs. The low net income relative to revenue points to competitive pressures or high operating costs in the security services sector.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.007 reflects minimal earnings power relative to the substantial share count of 2.82 billion shares. The company's capital efficiency appears constrained, as the modest net income represents a low return on its operational scale. Operating cash flow exceeding net income suggests non-cash charges affecting profitability, but overall earnings generation remains limited.

Balance Sheet And Financial Health

The balance sheet shows strength with CNY 759.39 million in cash against total debt of CNY 217.69 million, providing a comfortable liquidity position. The low debt level relative to cash reserves indicates conservative financial management and strong solvency. This financial structure supports operational stability but may also suggest underutilization of leverage for growth opportunities.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings for reinvestment despite minimal profitability. The absence of shareholder distributions aligns with its need to preserve capital for business development in the competitive security market. Growth trends would require additional context beyond the current financial snapshot to assess properly.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.83 billion, the company trades at significant multiples relative to its earnings, suggesting market expectations for future growth or potential strategic value. The beta of 0.697 indicates lower volatility than the broader market, possibly reflecting its established market position and defensive industry characteristics.

Strategic Advantages And Outlook

The company's long industry presence and comprehensive service portfolio provide established client relationships and cross-selling opportunities. Its strong balance sheet offers flexibility for strategic investments or market consolidation. However, margin pressures and intense competition in China's security sector present ongoing challenges for profitability improvement and sustainable growth.

Sources

Company financial reportingShanghai Stock Exchange disclosures

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