investorscraft@gmail.com

Intrinsic ValueSichuan Tianwei Electronic Co.,Ltd. (688511.SS)

Previous Close$28.45
Intrinsic Value
Upside potential
Previous Close
$28.45

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

Sichuan Tianwei Electronic operates as a specialized technology company in China's aerospace and defense sector, focusing on critical safety and ignition systems. The company generates revenue through the research, development, production, and sale of high-speed automatic fire suppression and explosion suppression systems, high-energy aviation ignition discharge devices, and high-precision fuse devices. Its products serve mission-critical applications across weapons systems, aviation, aerospace platforms, naval vessels, and electronic systems, positioning the company as a niche supplier to China's defense industrial base and related high-risk industries. Beyond defense, Tianwei extends its technology to commercial sectors including coal mining, energy generation, power distribution, dust explosion prevention, and transportation safety, demonstrating diversification within its specialized domain. The company's market position is defined by its technical expertise in safety-critical components, operating in a regulated environment with high barriers to entry due to stringent certification requirements and defense procurement protocols.

Revenue Profitability And Efficiency

The company reported revenue of CNY 77.8 million for the period but experienced significant challenges with a net loss of CNY -29.2 million. This negative profitability reflects operational inefficiencies or market pressures despite generating positive operating cash flow of CNY 15.9 million. The substantial capital expenditures of CNY -32.9 million indicate ongoing investments in production capacity or research initiatives.

Earnings Power And Capital Efficiency

Tianwei's diluted EPS of -0.28 CNY demonstrates weak current earnings power, though the positive operating cash flow suggests some underlying operational cash generation capability. The significant capital expenditure relative to revenue indicates aggressive investment in fixed assets, which may be aimed at future growth but currently weighs on capital efficiency metrics and overall profitability.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 130.3 million, providing a substantial buffer against current losses. With total debt of CNY 25.4 million, the debt-to-equity ratio appears manageable, and the cash position significantly exceeds outstanding obligations, indicating reasonable financial stability despite operational challenges.

Growth Trends And Dividend Policy

Despite the current net loss, the company maintained a dividend payment of 0.38 CNY per share, which may reflect management's confidence in future recovery or commitment to shareholder returns. The significant capital investment suggests a growth-oriented strategy, though current financial performance indicates transitional challenges rather than sustained expansion.

Valuation And Market Expectations

With a market capitalization of CNY 2.32 billion, the market appears to be valuing the company based on its strategic positioning in defense and safety systems rather than current earnings. The low beta of 0.355 suggests the stock is considered less volatile than the broader market, possibly reflecting its niche defense sector characteristics and stable government customer base.

Strategic Advantages And Outlook

Tianwei's strategic advantage lies in its specialized expertise in critical safety systems for defense and industrial applications, creating high barriers to entry. The outlook depends on converting current investments into profitable growth, leveraging China's continued defense modernization and industrial safety requirements across its diverse end markets.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

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