investorscraft@gmail.com

Intrinsic Value3onedata Co., Ltd. (688618.SS)

Previous Close$32.04
Intrinsic Value
Upside potential
Previous Close
$32.04

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

3onedata Co., Ltd. operates as a specialized technology firm within China's industrial internet communication sector, focusing on the development, production, and direct sales of hardware and software products that enable digital transformation. The company's core revenue model is built on providing essential networking infrastructure, including industrial switches, gateways, and wireless devices, which facilitate the network and intelligent infrastructure needs of the industrial economy. This positions it as a critical enabler for Industry 4.0 and IoT applications, serving manufacturing, energy, and transportation sectors that require robust, real-time data communication solutions. Its market position is that of a niche domestic supplier, competing by offering tailored, reliable products for harsh industrial environments, which helps it capture value in China's push towards industrial modernization and smart manufacturing initiatives.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 356.8 million, achieving a net income of CNY 32.8 million. This translates to a net profit margin of approximately 9.2%, indicating reasonable profitability. The firm generated robust operating cash flow of CNY 65.4 million, significantly exceeding net income and demonstrating strong cash conversion efficiency from its core operations.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.30, reflecting its earnings power on a per-share basis. Capital expenditures were CNY -29.7 million, indicating ongoing investment in maintaining and expanding its productive capacity. The substantial operating cash flow relative to capex suggests the company can self-fund its growth investments without excessive external financing.

Balance Sheet And Financial Health

The balance sheet appears solid with a strong liquidity position, evidenced by cash and equivalents of CNY 296.9 million. Total debt is reported at CNY 40.0 million, resulting in a conservative net cash position. This low leverage provides significant financial flexibility and resilience against economic downturns or industry cycles.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.16 per share. This payout, representing over 50% of earnings, indicates a commitment to returning capital while likely retaining sufficient earnings to fund future growth initiatives aligned with industrial digitalization trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.87 billion, the market assigns a significant valuation multiple to the company's earnings, reflecting expectations for future growth in the industrial IoT sector. A beta near 1.0 suggests the stock's volatility is in line with the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on industrial communication products, a critical niche within China's technology infrastructure push. Its strong balance sheet and cash generation provide a foundation to capitalize on growth opportunities in industrial digitalization, though it operates in a competitive and cyclical sector.

Sources

Company Financial ReportsShanghai 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