investorscraft@gmail.com

Intrinsic ValueBeijing New Space Technology Co., Ltd. (605178.SS)

Previous Close$67.03
Intrinsic Value
Upside potential
Previous Close
$67.03

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

Beijing New Space Technology Co., Ltd. operates as a specialized contractor within China's industrials sector, focusing on the niche of urban and road lighting engineering. Its core revenue model is derived from providing comprehensive turnkey solutions, including professional design services for lighting systems and waterscape fountains, coupled with their subsequent construction and implementation. The company serves municipal and commercial clients, capitalizing on urbanization trends and public infrastructure development projects across China. It positions itself as a technical specialist rather than a mass-market manufacturer, competing on engineering expertise and project execution capabilities within a fragmented regional market. This focus on a specific segment of the electrical equipment and construction industry allows it to target projects requiring specialized design integration, though it operates at a smaller scale compared to larger, diversified industrial conglomerates.

Revenue Profitability And Efficiency

The company reported revenue of CNY 341.0 million for the period. However, profitability was severely challenged, with a net loss of CNY -262.0 million and a diluted EPS of -CNY 2.64. Despite the loss, operating cash flow was positive at CNY 78.5 million, indicating some cash generation from core operations, though this was insufficient to cover the overall negative bottom line.

Earnings Power And Capital Efficiency

Current earnings power is negative, as evidenced by the significant net loss. Capital expenditures of CNY -19.5 million were modest relative to the operating cash flow, suggesting a period of restrained investment. The positive operating cash flow provides a slight buffer, but the substantial net loss indicates deep inefficiencies or one-time charges impacting capital returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 229.4 million against total debt of CNY 121.9 million, indicating a net cash position and low leverage. This liquidity provides a crucial cushion to navigate the current period of operational losses. The overall financial health appears stable in the short term due to this strong liquidity, despite the profitability crisis.

Growth Trends And Dividend Policy

The reported revenue and negative earnings indicate a contraction rather than growth. The company did not pay a dividend, which is a prudent policy given the substantial net loss. Retaining all capital is necessary to fund operations and stabilize the business, making a return to profitability the immediate priority over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.52 billion, the market is valuing the company significantly above its revenue and despite its deep losses. A beta of 1.06 suggests stock volatility is roughly in line with the broader market. This valuation implies market expectations for a future recovery or contains a premium for its niche market position and solid balance sheet.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized design and engineering focus within China's infrastructure development sector. Its net cash balance sheet is a key strength for weathering the current downturn. The outlook hinges on its ability to return to profitability by securing new projects and improving operational efficiency, leveraging its technical expertise to capitalize on ongoing urbanization.

Sources

Company FilingsPublic Financial Data

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