investorscraft@gmail.com

Intrinsic ValueTanyuan Technology Co., Ltd. (603133.SS)

Previous Close$0.28
Intrinsic Value
Upside potential
Previous Close
$0.28

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

Tanyuan Technology operates as a specialized manufacturer of advanced thermal management solutions within China's technology hardware sector. The company focuses on developing and producing high-performance heat dissipation components including high thermal conductivity graphite films, ultra-thin heat pipes, and sophisticated cooling plates. These products serve critical functions in smartphones, tablets, laptops, and other electronic devices where efficient thermal management is essential for performance and reliability. Tanyuan's market position centers on providing specialized thermal solutions to electronics manufacturers, leveraging its technical expertise in materials science and thermal engineering. The company also manufactures complementary products such as glass and ceramic backplanes and smartphone structural components, creating a diversified portfolio within the consumer electronics supply chain. Founded in 2010 and based in Changzhou, Tanyuan targets the growing demand for thermal management in increasingly powerful and compact electronic devices, positioning itself as a niche supplier in China's competitive technology hardware ecosystem.

Revenue Profitability And Efficiency

The company reported revenue of CNY 144.5 million for FY 2023 but experienced significant financial challenges with a net loss of CNY 66.7 million. Operating cash flow was negative at CNY 26.0 million, indicating substantial cash consumption from core operations. The negative earnings per share of CNY 0.32 reflects the company's current profitability struggles amid competitive market conditions and potentially elevated operating costs.

Earnings Power And Capital Efficiency

Tanyuan's earnings power appears constrained by the substantial net loss and negative operating cash flow. Capital expenditures of CNY 6.9 million suggest ongoing investment in production capabilities, though the negative cash flow from operations indicates these investments are not currently generating adequate returns. The company's ability to convert capital investments into profitable operations requires improvement to achieve sustainable financial performance.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 23.6 million against total debt of CNY 96.3 million, indicating a leveraged position with debt substantially exceeding liquid assets. This debt-to-cash ratio suggests potential liquidity constraints and heightened financial risk. The company's financial health appears challenged, requiring careful management of debt obligations and working capital requirements.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with the company reporting losses and negative cash flow. The dividend policy reflects this challenging position, with no dividends distributed to shareholders. The absence of dividend payments is consistent with the company's need to preserve capital during this period of financial difficulty and operational restructuring.

Valuation And Market Expectations

With a market capitalization of approximately CNY 58.6 million, the market appears to be pricing the company at a significant discount to its revenue, reflecting concerns about profitability and future prospects. The beta of 0.449 suggests lower volatility compared to the broader market, possibly indicating investor perception of limited growth potential or specialized market positioning that reduces correlation with general market movements.

Strategic Advantages And Outlook

Tanyuan's strategic advantage lies in its specialized expertise in thermal management solutions for consumer electronics, a growing market segment. However, the company must address its financial challenges through improved operational efficiency and potentially restructuring its debt obligations. The outlook depends on the company's ability to leverage its technical capabilities to achieve profitability while managing its substantial debt load in a competitive market environment.

Sources

Company financial statementsStock 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