investorscraft@gmail.com

Intrinsic ValueTianJin 712 Communication & Broadcasting Co., Ltd. (603712.SS)

Previous Close$19.73
Intrinsic Value
Upside potential
Previous Close
$19.73

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

TianJin 712 Communication & Broadcasting Co., Ltd. operates as a specialized manufacturer of critical communication systems, primarily serving China's defense and railway infrastructure sectors. Its core revenue model is derived from the research, development, and sale of sophisticated equipment, including tactical radios, airborne stations, and digital railway communication systems like wireless train dispatch and shunting systems. The company occupies a strategic niche as a subsidiary of a state-owned enterprise, leveraging long-standing government and institutional relationships to secure contracts in these highly regulated, mission-critical industries. This positioning provides a degree of insulation from broader market competition but creates significant dependency on domestic public sector investment cycles and national procurement policies for its sustained operations and growth.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.15 billion for the period but experienced a significant net loss of CNY -248.8 million, resulting in negative diluted EPS of CNY -0.32. Operational efficiency was further challenged by negative operating cash flow of CNY -78.7 million, indicating potential strain in converting sales into cash amidst its project-based business model and the associated working capital requirements.

Earnings Power And Capital Efficiency

Current earnings power is severely diminished, as evidenced by the substantial net loss. The negative operating cash flow, even after accounting for capital expenditures of CNY -36 million, suggests the core business was not self-funding during this period, placing greater importance on external financing or existing cash reserves to maintain operations and investment in R&D.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 422.7 million against total debt of CNY 850.7 million, indicating a leveraged financial structure. This debt load, combined with recent operating losses and cash burn, points to heightened financial risk and potential liquidity constraints that require careful management going forward.

Growth Trends And Dividend Policy

Despite the reported annual loss, the company maintained a dividend payment of CNY 0.06 per share. This action may reflect a commitment to shareholder returns, but it is an unusual strategy amidst negative profitability and cash flow, potentially signaling confidence in a near-term recovery or other strategic considerations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.38 billion, the market is valuing the company significantly above its current revenue and despite its losses. The very low beta of 0.093 suggests investors perceive the stock as having low correlation to broader market movements, possibly viewing it as a strategic asset whose value is tied to long-term state contracts rather than near-term profitability.

Strategic Advantages And Outlook

The company's primary strategic advantage is its entrenched position as a supplier to China's defense and critical national infrastructure sectors, providing a stable, albeit cyclical, demand base. The outlook hinges on its ability to return to profitability, manage its debt, and continue securing government contracts, which are influenced by national policy and spending priorities.

Sources

Company Annual ReportShanghai Stock Exchange Filings

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