investorscraft@gmail.com

Intrinsic ValueGome Telecom Equipment Co.,Ltd. (600898.SS)

Previous Close$0.74
Intrinsic Value
Upside potential
Previous Close
$0.74

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gome Telecom Equipment operates in China's highly competitive consumer electronics sector, specializing in the research, development, production, and retail distribution of smartphones. The company utilizes both physical retail stores and online channels to reach consumers, positioning itself as an integrated manufacturer and distributor in the value chain. This dual-channel approach aims to capture market share across different consumer segments while maintaining control over product development and customer experience. Operating in a saturated smartphone market dominated by global giants and local competitors, Gome faces significant challenges in differentiation and scale. The company's market position remains niche, competing against established players with stronger brand recognition and technological resources. Its business model combines hardware manufacturing with retail operations, creating a vertically integrated structure that must navigate intense price competition and rapid technological obsolescence characteristic of the mobile device industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 39.1 million for FY 2023, indicating minimal commercial scale relative to industry peers. Profitability remains severely challenged with a substantial net loss of CNY 112.4 million, reflecting operational inefficiencies and potentially high fixed costs. Negative operating cash flow of CNY 44.8 million further underscores fundamental operational challenges in converting sales into sustainable cash generation.

Earnings Power And Capital Efficiency

Gome Telecom demonstrates weak earnings power with diluted EPS of -CNY 0.39, indicating significant value destruction per share. Capital expenditure of CNY 2.1 million appears minimal relative to the scale of losses, suggesting either underinvestment or efficient asset utilization. The negative cash flow from operations combined with modest capex indicates constrained financial capacity for growth investments.

Balance Sheet And Financial Health

The balance sheet shows concerning financial health with cash reserves of CNY 7.2 million significantly outweighed by total debt of CNY 123.3 million. This substantial debt burden creates liquidity pressure and suggests potential solvency challenges. The high debt-to-cash ratio indicates limited financial flexibility and elevated refinancing risk in the current operating environment.

Growth Trends And Dividend Policy

Current financial metrics show no evidence of positive growth trends, with the company reporting substantial losses and negative cash flow. The dividend policy remains conservative with no distributions to shareholders, reflecting the company's focus on preserving limited capital resources amid challenging operational conditions and financial constraints.

Valuation And Market Expectations

With a market capitalization of approximately CNY 211 million, the market appears to be pricing the company above its fundamental financial performance. The negative earnings and cash flow generation suggest valuation is not supported by current profitability metrics, potentially reflecting speculative expectations or asset value considerations beyond operating performance.

Strategic Advantages And Outlook

The company's integrated model from manufacturing to retail could provide cost control advantages in theory, but current financial results suggest execution challenges. The outlook remains challenging given intense competition, financial constraints, and the need for significant operational turnaround to achieve sustainable competitiveness in the dynamic smartphone market.

Sources

Company financial reportsStock exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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