investorscraft@gmail.com

Intrinsic ValueChunghsin Technology Group Co., Ltd (603996.SS)

Previous Close$0.39
Intrinsic Value
Upside potential
Previous Close
$0.39

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chunghsin Technology Group Co., Ltd operates within the competitive consumer electronics sector, focusing on the research, development, design, manufacturing, and sale of smart electronic products primarily for the Chinese market. Its core revenue model is derived from the sale of hardware, including smart TVs, commercial monitors, notebook computers, and tablet computers, supplemented by services for non-financial institutions, payment processing, and trading. The company operates in a highly saturated and innovation-driven industry, competing with both domestic giants and international brands. Its market positioning appears to be that of a regional hardware manufacturer, leveraging its integrated design and manufacturing capabilities to serve its local market while also engaging in export activities. The provision of ancillary services suggests an attempt to build a more diversified ecosystem around its core hardware offerings, though its scale and brand recognition are likely more limited compared to top-tier global competitors in the technology space.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 804.2 thousand for the fiscal year, yet this was overshadowed by a significant net loss of approximately CNY 429.1 million. This severe profitability challenge, evidenced by a diluted EPS of -CNY 1.43, indicates deep operational inefficiencies or cost pressures that far exceeded its modest top-line performance during the period.

Earnings Power And Capital Efficiency

Earnings power was severely negative, with the substantial net loss reflecting a complete absence of profitability. This was compounded by negative operating cash flow of nearly CNY 1.6 million, indicating the core business was not generating cash from operations and was likely consuming liquidity to sustain itself.

Balance Sheet And Financial Health

The balance sheet shows a precarious financial position. While the company held a cash balance of CNY 9.5 million, it was burdened by a substantial total debt of approximately CNY 1.75 billion. This significant debt load relative to its cash and operational scale presents a serious liquidity and solvency risk.

Growth Trends And Dividend Policy

The provided data does not indicate positive growth trends, with the company reporting a net loss. Despite this financial distress, a dividend of CNY 0.47 per share was distributed, which is an unusual practice that may raise concerns about capital allocation priorities given the negative earnings and cash flow.

Valuation And Market Expectations

A market capitalization of zero was reported, which is highly unusual for a listed entity and may indicate a data error, a suspended trading status, or an extremely distressed valuation. The beta of 0.94 suggests the stock's volatility is nearly in line with the broader market.

Strategic Advantages And Outlook

The company's integrated model from R&D to sales and its focus on the Chinese market could be a strategic advantage, but its profound financial losses and high debt severely undermine its outlook. Navigating intense competition while achieving profitability and managing its leverage appears to be the critical challenge for future sustainability.

Sources

Company description and financial data provided in user request

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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