investorscraft@gmail.com

Intrinsic ValueYunnan Nantian Electronics Information Co.,Ltd. (000948.SZ)

Previous Close$16.89
Intrinsic Value
Upside potential
Previous Close
$16.89

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

Yunnan Nantian Electronics Information operates as a specialized provider of comprehensive digital solutions primarily serving China's financial industry. The company has established a diversified revenue model centered on delivering integrated software products and hardware solutions across front, middle, and back-office banking systems. Its core offerings include self-service terminal solutions for financial institutions alongside industry-specific integrated products for non-financial sectors such as pharmaceuticals, education, and public security. The company further extends its technological expertise through cloud-based data center services, encompassing consulting, integration construction, and management platforms. This positions Nantian as a versatile IT services provider with deep sector knowledge, particularly in banking technology infrastructure. The company's market standing is reinforced by its long-term presence since 1998 and its headquarters in Kunming, which provides strategic access to regional development initiatives. While maintaining its financial industry focus, Nantian has demonstrated adaptability by expanding into adjacent verticals, suggesting a strategic approach to growth through both core market penetration and selective diversification into promising technology-driven sectors.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 9.45 billion for the period, demonstrating its substantial scale in the Chinese IT services market. Net income stood at CNY 115.6 million, resulting in a net profit margin of approximately 1.2%, indicating relatively thin profitability despite significant top-line performance. Operating cash flow generation was positive at CNY 161.5 million, though capital expenditures of CNY 37.3 million suggest moderate ongoing investment requirements for maintaining technological capabilities and service delivery infrastructure.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 0.29 reflects the company's current earnings capacity relative to its equity base. The positive operating cash flow, which exceeds net income, indicates reasonable quality of earnings and operational efficiency. The relationship between operating cash flow and capital expenditures suggests the company maintains adequate internal funding for its investment needs while supporting ongoing operations.

Balance Sheet And Financial Health

Yunnan Nantian maintains a robust liquidity position with cash and equivalents of CNY 2.91 billion, providing significant financial flexibility. Total debt of CNY 799.8 million represents a conservative leverage profile, with cash reserves substantially exceeding outstanding obligations. This strong balance sheet structure supports the company's ability to weather economic cycles and pursue strategic investments without excessive financial risk.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.09, representing a payout ratio of approximately 31% based on current EPS. This balanced approach to capital allocation indicates management's focus on maintaining investor returns while retaining earnings for reinvestment in business growth opportunities and technological advancement.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.33 billion, the company trades at a price-to-earnings ratio reflecting market expectations for its future growth prospects in China's financial technology sector. The beta of 0.117 suggests lower volatility relative to the broader market, potentially indicating investor perception of stable, albeit moderate, growth characteristics given its established market position and specialized service offerings.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its deep domain expertise in financial industry IT solutions and expanding footprint in adjacent sectors. Its comprehensive service portfolio, spanning software development, hardware integration, and cloud data center management, provides multiple revenue streams. The outlook will depend on execution in leveraging digital transformation trends across its core financial clients while successfully scaling its diversification initiatives into non-financial verticals.

Sources

Company Financial ReportsShenzhen Stock Exchange disclosures

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