investorscraft@gmail.com

Intrinsic ValueChina Bester Group Telecom Co., Ltd. (603220.SS)

Previous Close$25.90
Intrinsic Value
Upside potential
Previous Close
$25.90

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 Bester Group Telecom Co., Ltd. operates as a specialized engineering and service provider within China's telecommunications infrastructure sector. Its core revenue model is derived from providing comprehensive, project-based services to major telecom operators, encompassing the entire lifecycle of network development from initial planning and design to construction, maintenance, and optimization. The company is a key enabler of national digitalization initiatives, focusing on critical modern infrastructures like 5G mobile networks and gigabit optical transmission systems. Beyond traditional telecom projects, it has strategically expanded into smart city development, offering integrated solutions that include scheme design, platform development, and system commissioning. This diversification allows it to capture adjacent growth opportunities in China's expanding digital economy. Its market position is that of a trusted, established contractor deeply embedded within the domestic telecom ecosystem, reliant on continued operator capital expenditure for its primary business sustenance.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 2.98 billion. Profitability was demonstrated with a net income of CNY 144.8 million, translating to a diluted EPS of CNY 0.33. Operating cash flow was positive at CNY 181.3 million, though significant capital expenditures of CNY -2.11 billion indicate heavy ongoing investment in project execution and potentially future growth initiatives.

Earnings Power And Capital Efficiency

The company generates earnings from its project delivery and maintenance services. The substantial capital expenditure figure, which far exceeds operating cash flow, suggests a capital-intensive business model typical for infrastructure engineering. This indicates that earnings power is contingent on efficient project management and the successful deployment of invested capital into billable projects for its operator clients.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 742.4 million against a total debt burden of CNY 2.52 billion. This debt-to-cash ratio indicates leverage used to fund operations and its considerable capital expenditure program. Financial health is therefore moderated by this debt load, which requires careful management of cash flows from operations to service obligations.

Growth Trends And Dividend Policy

The company has established a dividend policy, distributing CNY 0.11 per share. Growth is intrinsically linked to the capital expenditure cycles of its major telecom operator clients in China, particularly investments in 5G rollout and fiber optic network upgrades. Its foray into smart city projects represents a strategic trend to diversify its growth drivers beyond traditional network buildouts.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.13 billion, the market valuation reflects expectations for the company's role in China's continued telecommunications infrastructure development. A negative beta of -0.187 suggests a historical performance that has been uncorrelated or inversely correlated with the broader market, which may attract investors seeking diversification.

Strategic Advantages And Outlook

Its strategic advantages include long-standing relationships with Chinese telecom operators and deep expertise in network engineering. The outlook is tied to national infrastructure policy and operator spending. Success depends on securing new contracts in 5G and smart city projects while managing the financial leverage required to compete and execute large-scale installations.

Sources

Company DescriptionPublic Financial 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