investorscraft@gmail.com

Intrinsic ValueBeijing Bohui Science & Technology Co., Ltd. (688004.SS)

Previous Close$24.18
Intrinsic Value
Upside potential
Previous Close
$24.18

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 Bohui Science & Technology operates as a specialized information technology firm focused exclusively on the niche audiovisual big data sector. Its core revenue model is built on operating and maintaining comprehensive technical platforms that provide data collection, storage, and analytical services. The company serves a diverse clientele including broadcast and television network companies, IPTV/OTT operators, new media platforms, and internet video content providers, positioning itself as an essential infrastructure partner in China's media distribution chain. Beyond its commercial broadcast focus, Bohui Technology also capitalizes on the growing demand for media content security and regulatory compliance, providing critical solutions to government agencies. This dual-market approach—serving both commercial media enterprises and public sector regulators—grants it a unique and defensible position within the communication services ecosystem. Its long-standing presence since 1998 and Beijing headquarters provide deep institutional knowledge and proximity to key policy makers and major state-owned clients in this strategically important industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 172.8 million but experienced a net loss of CNY 38.5 million, resulting in negative diluted EPS of CNY -0.48. This indicates significant profitability challenges, likely driven by high operating costs or competitive pressures within its specialized technology niche. The negative net income margin underscores inefficiencies in converting its top-line performance into bottom-line results.

Earnings Power And Capital Efficiency

The firm generated positive operating cash flow of CNY 12.99 million, which partially offset its substantial net loss. Capital expenditures of CNY -8.97 million suggest ongoing investments to maintain and develop its audiovisual technology platforms. The disparity between negative earnings and positive operating cash flow points to non-cash charges impacting profitability, though the company maintains some capacity to fund operations internally.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 93.63 million against total debt of CNY 33.10 million, indicating a conservative leverage profile. This strong cash cushion provides financial flexibility to navigate its current loss-making period. The company's debt level appears manageable relative to its available liquid resources.

Growth Trends And Dividend Policy

Current financial performance reflects a challenging growth phase, with the company prioritizing operational investments over shareholder returns. The absence of a dividend distribution aligns with its negative earnings and focus on preserving capital for business development and potential turnaround efforts in its specialized technology markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.94 billion, the market appears to be valuing the company based on its strategic positioning in audiovisual big data rather than current profitability. The exceptionally low beta of 0.195 suggests investors perceive the stock as having defensive characteristics, possibly due to its government and regulated industry client base.

Strategic Advantages And Outlook

The company's primary advantage lies in its specialized expertise and established relationships within China's regulated media and government sectors. Its outlook depends on successfully monetizing its audiovisual data platforms and expanding its security solutions to offset current losses. The regulatory tailwinds in content security and data management present potential growth opportunities despite near-term financial challenges.

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