investorscraft@gmail.com

Intrinsic ValueSuzhou Keda Technology Co.,Ltd (603660.SS)

Previous Close$10.06
Intrinsic Value
Upside potential
Previous Close
$10.06

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

Suzhou Keda Technology operates as a specialized provider of integrated video solutions within China's communication equipment sector. The company generates revenue through the sale of hardware products, including intelligent surveillance cameras, network video recorders, and video conference terminals, complemented by proprietary software and embedded management systems. Its core business model targets both public sector and corporate clients, offering tailored video application solutions for specific use cases such as emergency dispatch, remote prison visits, digital courts, and distance learning. Keda Technology occupies a niche position in the domestic market, focusing on comprehensive, end-to-end video ecosystems rather than standalone products. This integrated approach differentiates it from broader electronics manufacturers, allowing for deeper client integration and recurring software and service revenue. The company's longevity since its 1995 founding provides established relationships, though it operates in a highly competitive and technologically evolving landscape where larger firms may possess greater scale and R&D resources.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.33 billion for the period but experienced significant profitability challenges, with a net loss of CNY 203.5 million. Operating cash flow was negative CNY 261.3 million, indicating substantial cash consumption from core operations. This performance reflects potential pressures in pricing, competitive intensity, or elevated operating costs within its specialized video solutions market.

Earnings Power And Capital Efficiency

Diluted EPS stood at -CNY 0.40, underscoring weak earnings power during this period. Negative operating cash flow, coupled with capital expenditures of CNY 100.6 million, suggests the company was investing despite operational cash burn. This indicates a period of strained capital efficiency, where investments did not translate into positive cash generation or profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 416.7 million against total debt of CNY 501.7 million, indicating a leveraged but manageable liquidity scenario. The net debt position is moderate, but the negative cash flow from operations raises concerns about near-term financial flexibility and the ability to service obligations without additional funding.

Growth Trends And Dividend Policy

Current financials indicate a contraction rather than growth, with a net loss and negative cash flow. The company did not pay a dividend, which is consistent with its loss-making position and likely reflects a strategy to conserve cash for operational stability or potential reinvestment needs in a competitive technology segment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.53 billion, the market is valuing the company at roughly 3.4 times its revenue. A beta of 0.184 suggests low volatility relative to the market, potentially indicating investor perception of stability or lower growth expectations. The valuation appears to factor in its niche market position rather than current profitability.

Strategic Advantages And Outlook

Keda's strategic advantage lies in its integrated product offerings and established presence in specialized video applications for government and corporate sectors. However, the outlook is clouded by recent profitability challenges and cash burn. Success will depend on improving operational efficiency, scaling high-margin software solutions, and navigating competitive and technological shifts in China's surveillance and communication markets.

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