investorscraft@gmail.com

Intrinsic ValueGosun Holding Co., Ltd. (000971.SZ)

Previous Close$0.55
Intrinsic Value
Upside potential
Previous Close
$0.55

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gosun Holding Co., Ltd. operates as a specialized provider of integrated cloud infrastructure solutions and services, primarily targeting government entities, enterprise clients, and internet-based customers across China and select international markets. The company's core revenue model is built on delivering comprehensive internet data center (IDC) services alongside a suite of cloud acceleration and optimization tools, including static website acceleration, download and streaming acceleration, as well as cloud assessment and monitoring services. This positions Gosun within the competitive Information Technology Services sector, where it caters to a diverse clientele spanning finance, insurance, broadcasting, e-commerce, and public agencies. Its market position is that of a niche enabler for digital transformation, focusing on performance and reliability for critical online operations. By offering tailored solutions for industries like online gaming, software, and video, the company differentiates itself through vertical-specific expertise rather than competing solely on scale with cloud hyperscalers. This strategy allows it to maintain relevance in a market dominated by larger players, leveraging its long-standing presence since 1993 to build trusted relationships.

Revenue Profitability And Efficiency

For FY 2023, the company reported revenue of approximately CNY 500.7 million but sustained a significant net loss of CNY -297.8 million, resulting in a diluted EPS of -CNY 0.28. Despite the negative bottom line, operating cash flow remained positive at CNY 10.2 million, indicating some ability to generate cash from core operations. Capital expenditures of CNY -7.0 million were modest relative to its cash position, suggesting a constrained investment cycle amid financial challenges.

Earnings Power And Capital Efficiency

The substantial net loss highlights severe pressures on earnings power during the period. The positive operating cash flow, however, suggests that non-cash charges significantly impacted reported profitability. The company's capital efficiency appears challenged, as it is not currently translating its revenue base into positive earnings or robust returns on invested capital, reflecting potential operational or competitive headwinds in its core markets.

Balance Sheet And Financial Health

Gosun Holding's balance sheet shows a cash and equivalents position of CNY 63.3 million against total debt of CNY 75.3 million, indicating a leveraged position with limited liquidity headroom. The net debt position, coupled with the significant annual loss, raises concerns about financial flexibility and its ability to service obligations without restructuring or additional funding, pointing to a strained financial health profile.

Growth Trends And Dividend Policy

The financial results for 2023 do not indicate a positive growth trajectory, with profitability deeply negative. In line with its loss-making position and apparent need to conserve cash, the company maintained a dividend per share of CNY 0, reflecting a non-existent dividend policy focused instead on navigating its current financial difficulties.

Valuation And Market Expectations

With a market capitalization of approximately CNY 576.7 million, the market is valuing the company at a premium to its annual revenue, which may imply expectations for a future turnaround or potential strategic value. A beta of 0.795 suggests the stock is perceived as slightly less volatile than the broader market, possibly due to its small-cap status and specific niche.

Strategic Advantages And Outlook

Gosun's strategic advantages lie in its long-established presence and specialized service offerings for specific verticals like government and media. The outlook, however, is clouded by the severe profitability challenges evidenced in FY 2023. Success likely depends on its ability to execute a operational turnaround, potentially by leveraging its cloud acceleration expertise to capture growth in China's ongoing digitalization efforts, while simultaneously managing its debt load.

Sources

Company Annual ReportShenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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