investorscraft@gmail.com

Intrinsic ValueROPEOK Technology Group Co.,Ltd. (688619.SS)

Previous Close$13.97
Intrinsic Value
Upside potential
Previous Close
$13.97

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

ROPEOK Technology Group operates as a specialized provider of security integrated solutions and services within China's rapidly evolving public safety sector. The company leverages advanced video intelligent analysis, data perception, and computing technologies to develop comprehensive social security systems that serve diverse vertical markets including urban security, education, transportation, energy, healthcare, and smart city infrastructure. Its core revenue model centers on the development and deployment of sophisticated surveillance products such as web video cameras, structured imaging systems, facial recognition technology, traffic monitoring bayonets, and dual-light thermometers, which are integrated into customized security solutions for government and enterprise clients. Operating in the competitive Chinese security technology market, ROPEOK positions itself as a technology-driven specialist focusing on AI-powered security applications rather than competing in the broader commodity surveillance equipment space. The company's market position is strengthened by its deep domain expertise in social security applications and its ability to provide end-to-end solutions that combine hardware, software, and data analytics capabilities tailored to China's specific public safety requirements and regulatory environment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 143.0 million for the period but experienced significant financial challenges with a net loss of CNY -193.2 million. Operating cash flow was negative at CNY -61.1 million, indicating substantial cash consumption from core operations. Capital expenditures of CNY -24.0 million suggest ongoing investment in technological infrastructure despite current profitability pressures.

Earnings Power And Capital Efficiency

ROPEOK's diluted EPS of -1.08 CNY reflects substantial earnings pressure and operational inefficiencies. The negative operating cash flow combined with significant capital investments indicates strained capital allocation and challenges in converting technological assets into profitable operations. The company's current earnings power appears constrained by market conditions and operational execution issues.

Balance Sheet And Financial Health

The balance sheet shows CNY 181.0 million in cash and equivalents against total debt of CNY 359.3 million, indicating a leveraged position with debt exceeding liquid assets. The cash position provides some liquidity buffer, but the debt load relative to operating performance suggests financial stress and potential need for restructuring or additional capital infusion.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution reflecting the company's focus on preserving capital during this challenging period. The absence of dividends is appropriate given the negative earnings and cash flow, prioritizing operational stabilization over shareholder returns.

Valuation And Market Expectations

With a market capitalization of CNY 2.80 billion, the market appears to be valuing the company's technology portfolio and market position rather than current financial performance. The beta of 0.792 suggests moderate volatility relative to the broader market, indicating investor recognition of both the company's challenges and potential in China's security technology sector.

Strategic Advantages And Outlook

ROPEOK's strategic advantage lies in its specialized focus on AI-driven security solutions within China's growing public safety market. The outlook depends on the company's ability to monetize its technology portfolio, improve operational efficiency, and navigate the competitive landscape while addressing current financial challenges through strategic restructuring or market recovery.

Sources

Company financial reportsStock exchange disclosuresCompany description 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