investorscraft@gmail.com

Intrinsic ValueSuper Telecom Co.,Ltd (603322.SS)

Previous Close$37.26
Intrinsic Value
Upside potential
Previous Close
$37.26

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

Super Telecom Co., Ltd. operates as a specialized communications technology service provider in China, focusing on the integration of IoT, edge computing, and smart city solutions. Its core revenue model is built on providing comprehensive services including network construction, maintenance, and optimization, alongside the sale and leasing of related equipment and software. The company serves a diverse industrial clientele across critical sectors such as water utilities, logistics, electricity, transportation, and public safety, positioning itself as an enabler of digital infrastructure. This strategic focus on vertical market integration allows it to offer tailored, software and hardware bundled solutions that address specific operational challenges. Its market position is that of a niche integrator within the broader technology sector, leveraging its long-standing presence since 1998 to build trust and recurring service contracts. The company's involvement in intelligent hardware manufacturing, particularly IoT smart modules, further deepens its embeddedness in the connectivity value chain. Its offerings in edge computing and IDC services cater to the growing demand from government, financial, and internet customers, aligning with national trends in digitalization and smart city development.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.67 billion for the period. However, it experienced a net loss of CNY 61.76 million, resulting in negative diluted EPS of CNY -0.39. Operating cash flow was significantly negative at CNY -133.72 million, indicating substantial cash consumption from core operations during this fiscal year.

Earnings Power And Capital Efficiency

Current earnings power is challenged, as evidenced by the net loss. The negative operating cash flow, which substantially exceeded the net loss, suggests working capital inefficiencies or aggressive investment in receivables and inventory. Capital expenditures were modest at CNY 1.50 million, indicating a asset-light or maintenance-level investment strategy for the period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 44.41 million against total debt of CNY 313.68 million, indicating a leveraged financial structure. The negative operating cash flow raises concerns about near-term liquidity and the company's ability to service its debt obligations from ongoing operations without external financing.

Growth Trends And Dividend Policy

The company did not pay a dividend, consistent with its loss-making position and negative cash flow. The current financial performance does not indicate a clear growth trajectory, as the focus appears to be on managing operational challenges and preserving liquidity rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.28 billion, the market is valuing the company significantly above its revenue base, implying expectations of a future recovery and growth in its smart city and IoT segments. The high beta of 1.64 suggests the stock is considered volatile and sensitive to market movements.

Strategic Advantages And Outlook

The company's strategic advantage lies in its entrenched position within China's smart city and critical infrastructure ecosystem, providing essential integration services. The outlook is contingent on its ability to improve operational efficiency, convert project pipelines into profitable contracts, and navigate a highly competitive market while managing its financial leverage.

Sources

Company DescriptionFinancial Data Provided

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