investorscraft@gmail.com

Intrinsic ValueUnisplendour Corporation Limited (000938.SZ)

Previous Close$25.02
Intrinsic Value
Upside potential
Previous Close
$25.02

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

Unisplendour Corporation Limited operates as a prominent technology distributor and IT solutions provider within China's rapidly evolving digital infrastructure landscape. The company's core revenue model is built on the distribution of intelligent network equipment, storage systems, and servers, complemented by a comprehensive suite of value-added services. These services include technical consulting, infrastructure solutions, and ongoing support, creating a diversified income stream that extends beyond hardware sales. Unisplendour strategically positions itself at the intersection of cloud computing, mobile Internet, and big data processing, catering to the extensive digital transformation needs of enterprises and government entities. Its market position is strengthened by deep integration into China's technology supply chain and long-standing relationships with key domestic and international technology vendors. The company's focus on research, development, and the operational maintenance of complex information systems allows it to capture higher-margin service contracts, differentiating it from pure-play distributors. This integrated approach to providing end-to-end IT applications and solutions establishes Unisplendour as a critical enabler of digitalization across various sectors in its primary market.

Revenue Profitability And Efficiency

For the fiscal year, Unisplendour reported substantial revenue of CNY 79.0 billion, demonstrating its significant scale within the technology distribution sector. The company converted this top-line figure into a net income of CNY 1.57 billion, indicating a net profit margin of approximately 2.0%. Operating cash flow was a healthy CNY 2.44 billion, which comfortably covered capital expenditures of CNY 534 million. This suggests the core operations are generating sufficient cash to fund necessary investments while maintaining financial flexibility.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted earnings per share of CNY 0.55. The positive operating cash flow, which significantly exceeds net income, points to solid earnings quality and effective working capital management. The gap between operating cash flow and capital expenditures indicates a robust free cash flow generation capability, providing capital for strategic initiatives, debt servicing, and shareholder returns without straining liquidity.

Balance Sheet And Financial Health

Unisplendour maintains a balance sheet with CNY 7.53 billion in cash and equivalents against total debt of CNY 17.08 billion. This debt level, while substantial, is manageable given the company's market capitalization and operational scale. The liquidity position appears adequate to meet short-term obligations, though the debt-to-equity structure warrants monitoring in the context of rising interest rates and economic cycles.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.075. This payout represents a dividend yield that aligns with a balanced capital allocation strategy, balancing direct returns with reinvestment for future growth. The company's focus on high-growth areas like cloud computing and big data positions it to benefit from sustained digitalization trends in its core markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 82.5 billion, the market valuation implies a price-to-earnings ratio that reflects expectations for the company's role in China's technology ecosystem. A beta of 0.453 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking exposure to the technology sector with moderated risk. The valuation incorporates expectations for steady, rather than explosive, growth.

Strategic Advantages And Outlook

Unisplendour's strategic advantages lie in its entrenched position within China's IT supply chain and its integrated service model. The outlook is tied to the continued digital transformation of the Chinese economy, particularly in cloud adoption and enterprise IT upgrades. Key challenges include competitive pressures and macroeconomic factors affecting corporate IT spending. Success will depend on effectively executing its service-led strategy and adapting to technological shifts.

Sources

Company Annual ReportBloomberg

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