investorscraft@gmail.com

Intrinsic ValueGenimous Technology Co., Ltd. (000676.SZ)

Previous Close$9.41
Intrinsic Value
Upside potential
Previous Close
$9.41

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

Genimous Technology operates as a diversified digital technology company with a core focus on internet media and digital marketing services across China and international markets. The company generates revenue through its mobile advertising trading platform, which facilitates transactions between advertisers and publishers, while also providing comprehensive digital marketing solutions including media strategy, social media marketing, and search engine optimization. Within China's competitive technology services sector, Genimous has established a multifaceted presence that extends beyond traditional marketing into application distribution through its App China platform and ventures into internet gaming and finance. The company's strategic positioning leverages its long-standing industry presence since 1996 to offer integrated digital solutions that connect various stakeholders in the digital ecosystem, including advertisers, software developers, and end-users. This diversified approach allows Genimous to capture value across multiple digital value chains while maintaining flexibility to adapt to evolving market trends in China's dynamic internet landscape. The company's Beijing headquarters provides strategic access to one of China's primary technology hubs, supporting its operations in an increasingly competitive digital marketing environment where scale and technological integration are critical differentiators.

Revenue Profitability And Efficiency

Genimous Technology reported revenue of approximately CNY 3.39 billion for the period, demonstrating substantial scale in its operations. The company achieved net income of CNY 212.7 million, reflecting a net margin of approximately 6.3%. Operating cash flow generation was modest at CNY 17.7 million, while capital expenditures remained minimal, indicating an asset-light business model that requires limited ongoing investment in physical infrastructure.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.17, translating the net income into shareholder returns. The minimal capital expenditure requirements relative to operating cash flow suggest efficient capital deployment in its digital services model. The business demonstrates earnings power through its digital platform operations, though cash conversion from earnings appears moderate based on the operating cash flow figures reported.

Balance Sheet And Financial Health

Genimous maintains a strong liquidity position with cash and equivalents of CNY 1.09 billion, providing substantial financial flexibility. Total debt stands at CNY 260.2 million, resulting in a conservative debt-to-equity profile. The significant cash reserves relative to debt obligations indicate robust financial health and capacity to withstand market volatility or pursue strategic investments.

Growth Trends And Dividend Policy

The company has adopted a retention-oriented capital allocation strategy, with no dividend distribution during the period. This approach suggests management prioritizes reinvestment for growth initiatives over immediate shareholder returns. The focus appears to be on funding organic expansion or strategic opportunities within the competitive digital marketing and technology services landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.46 billion, the market values Genimous at a significant premium to its current earnings, reflecting expectations for future growth in China's digital economy. The beta of 0.598 indicates lower volatility compared to the broader market, suggesting investors perceive the stock as relatively defensive within the technology sector.

Strategic Advantages And Outlook

Genimous benefits from its established presence in China's digital ecosystem and diversified service offerings across advertising, application distribution, and emerging digital sectors. The company's long operational history since 1996 provides institutional knowledge and industry relationships. The outlook will depend on execution in competitive digital marketing markets and successful expansion of higher-margin technology services amid evolving regulatory and competitive dynamics in China's internet sector.

Sources

Company Financial ReportsShenzhen 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