investorscraft@gmail.com

Intrinsic ValueCIG ShangHai Co., Ltd. (603083.SS)

Previous Close$113.69
Intrinsic Value
Upside potential
Previous Close
$113.69

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

CIG Shanghai operates as a specialized manufacturer in the global ICT infrastructure sector, focusing on both wireless and wired access network solutions. The company generates revenue through the research, development, and sale of comprehensive communication equipment including indoor/outdoor access points, 4G/5G small cells, XGS-PON units, and optical communication devices. Operating within the competitive technology hardware space, CIG serves telecommunications carriers and network operators worldwide with carrier-grade Ethernet switches and home networking products. The company has established a niche position by providing integrated connectivity solutions that support the ongoing global expansion of broadband and mobile networks. Founded in 2006 and headquartered in Shanghai, the company leverages China's manufacturing ecosystem while competing in international markets with products that enable next-generation network deployments and infrastructure upgrades.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.65 billion with net income of CNY 166.7 million, reflecting a net margin of approximately 4.6%. Operating cash flow of CNY 562 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 306.6 million suggest ongoing investment in production capacity and technological development to maintain competitive positioning.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.63 demonstrates moderate earnings generation relative to the company's market capitalization. The positive operating cash flow and substantial capital investment indicate management's focus on maintaining operational capabilities while funding growth initiatives. The company appears to balance reinvestment needs with maintaining financial stability.

Balance Sheet And Financial Health

The balance sheet shows CNY 527.3 million in cash against total debt of CNY 1.22 billion, indicating moderate leverage. The liquidity position appears manageable given the company's cash generation capabilities. The debt level suggests strategic borrowing to fund operations and expansion while maintaining financial flexibility.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.25 per share distribution, reflecting a commitment to shareholder returns. The payout ratio appears conservative relative to earnings, allowing retention of capital for reinvestment. Growth prospects are tied to global ICT infrastructure expansion and 5G network deployments.

Valuation And Market Expectations

With a market capitalization of CNY 29.2 billion, the company trades at significant multiples to earnings and revenue, suggesting market expectations for future growth. The beta of 0.6 indicates lower volatility than the broader market, possibly reflecting the company's established market position and predictable business model.

Strategic Advantages And Outlook

The company benefits from its specialized focus on ICT infrastructure products and established relationships with global telecommunications providers. The outlook remains tied to continued global network expansion and technology upgrades, particularly in 5G and fiber optic deployment. Maintaining technological competitiveness and managing input cost pressures will be critical for sustained performance.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

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