investorscraft@gmail.com

Intrinsic ValueDigital China Group Co., Ltd. (000034.SZ)

Previous Close$38.04
Intrinsic Value
Upside potential
Previous Close
$38.04

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

Digital China Group operates as a comprehensive cloud services and digital transformation provider within China's rapidly evolving technology sector. The company generates revenue through a multi-faceted approach centered on cloud product distribution, scenario-based solutions, and managed services. Its core offerings include public and hybrid cloud architecture implementations, complemented by advanced cloud computing solutions leveraging big data, artificial intelligence, and Internet of Things technologies tailored for specific verticals such as cultural tourism and financial services. As a longstanding player founded in 1984, Digital China has established itself as a significant intermediary in China's cloud ecosystem, bridging international cloud providers with domestic enterprise clients through resource reselling and licensing arrangements. The company further strengthens its market position by delivering end-to-end digital solution services that encompass consulting, migration, operation, and deployment support, creating recurring revenue streams through ongoing management services. This diversified service portfolio positions Digital China as an integrated partner for enterprises navigating digital transformation, rather than merely a technology distributor, allowing it to capture value across the entire cloud adoption lifecycle.

Revenue Profitability And Efficiency

Digital China generated substantial revenue of CNY 128.2 billion for the period, though net income of CNY 752.7 million indicates relatively thin margins characteristic of distribution-heavy business models. The company demonstrated solid cash generation with operating cash flow of CNY 2.5 billion, significantly exceeding net income, suggesting reasonable working capital management. Capital expenditures of CNY 588 million represent a modest investment level relative to revenue, reflecting the asset-light nature of its service-oriented operations.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 1.13, translating its revenue scale into measurable shareholder returns. Operating cash flow substantially exceeded capital expenditures, indicating strong conversion of earnings into cash. The business model appears capital efficient given the moderate capex requirements relative to the substantial revenue base, though the modest net income margin suggests competitive pressures in its core distribution activities.

Balance Sheet And Financial Health

Digital China maintains a solid liquidity position with cash and equivalents of CNY 5.65 billion against total debt of CNY 16.12 billion. The debt level appears substantial relative to equity, though the company's established market position and recurring revenue streams likely support this leverage. The balance sheet structure reflects the working capital requirements typical of technology distribution businesses operating at scale.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.267, providing income alongside potential capital appreciation. As a mature player in China's digital transformation market, Digital China's growth trajectory is likely tied to enterprise cloud adoption rates and its ability to expand value-added services beyond core distribution, leveraging its established client relationships and industry expertise.

Valuation And Market Expectations

With a market capitalization of approximately CNY 31.1 billion, the company trades at a significant discount to its annual revenue, reflecting market expectations for modest profitability expansion. The beta of 0.48 suggests lower volatility compared to the broader market, potentially indicating perceived stability in its business model despite operating in the dynamic technology sector.

Strategic Advantages And Outlook

Digital China's primary advantages include its longstanding industry presence, comprehensive service portfolio, and deep integration within China's digital ecosystem. The outlook depends on its ability to transition toward higher-margin consulting and managed services while navigating competitive pressures in cloud distribution. Success will hinge on executing its vertical-specific solution strategy and maintaining relevance as cloud technologies evolve.

Sources

Company filingsFinancial data providers

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