investorscraft@gmail.com

Intrinsic ValueTungray Technologies Inc Class A Ordinary Shares (TRSG)

Previous Close$1.20
Intrinsic Value
Upside potential
Previous Close
$1.20

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

Tungray Technologies Inc operates in the technology sector, specializing in innovative solutions that cater to industrial and commercial applications. The company generates revenue through the development, manufacturing, and distribution of advanced technological products, leveraging its expertise in automation and precision engineering. Its market position is reinforced by a focus on high-margin niche segments, where it competes with both established players and emerging innovators, aiming to differentiate through proprietary technology and customer-centric service models. Tungray’s business model emphasizes recurring revenue streams from maintenance and after-sales services, complementing its core product sales. The company operates in a competitive but growing industry, where demand for automation and efficiency drives long-term opportunities. Its strategic partnerships and regional presence in key markets further bolster its competitive positioning, allowing it to capitalize on sector tailwinds while mitigating risks associated with cyclical demand fluctuations.

Revenue Profitability And Efficiency

In FY 2023, Tungray reported revenue of $14.4 million, with net income of $856,536, reflecting a net margin of approximately 6%. Operating cash flow stood at $451,021, indicating solid cash generation relative to earnings. Capital expenditures were modest at $43,254, suggesting efficient allocation of resources toward growth initiatives without excessive reinvestment needs. The company’s profitability metrics demonstrate its ability to convert sales into earnings effectively.

Earnings Power And Capital Efficiency

Tungray’s diluted EPS of $0.0454 highlights its earnings power on a per-share basis. With $10.8 million in cash and equivalents against $2.6 million in total debt, the company maintains a strong liquidity position, enabling flexibility for strategic investments or debt reduction. The balance between earnings generation and capital structure efficiency underscores its disciplined financial management.

Balance Sheet And Financial Health

The company’s balance sheet is robust, with cash and equivalents covering nearly four times its total debt. This low leverage ratio, combined with positive operating cash flow, positions Tungray favorably to withstand economic downturns or pursue growth opportunities. The absence of dividends allows for retained earnings to be reinvested into the business, further strengthening its financial health.

Growth Trends And Dividend Policy

Tungray’s growth trajectory is supported by its revenue base and profitability, though its dividend policy remains conservative, with no dividends paid in FY 2023. The company appears focused on reinvesting profits to fuel organic expansion or strategic acquisitions. Future growth may hinge on its ability to scale operations while maintaining margins in a competitive technology landscape.

Valuation And Market Expectations

With a market capitalization yet to be determined, Tungray’s valuation will depend on investor perception of its growth potential and execution capabilities. The company’s earnings and cash flow generation provide a foundation for valuation, but market expectations will likely be influenced by its ability to sustain profitability and capture market share in evolving technology niches.

Strategic Advantages And Outlook

Tungray’s strategic advantages lie in its technological expertise and lean operational model, which support margin resilience. The outlook for the company hinges on its capacity to innovate and adapt to industry shifts, particularly in automation and industrial efficiency. While near-term challenges may arise from competitive pressures, its solid financial footing positions it well for long-term value creation.

Sources

Company filings (CIK: 0001943444), FY 2023 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