investorscraft@gmail.com

Intrinsic ValueInspur Electronic Information Industry Co., Ltd. (000977.SZ)

Previous Close$62.90
Intrinsic Value
Upside potential
Previous Close
$62.90

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

Inspur Electronic Information Industry Co., Ltd. operates as a prominent provider of comprehensive data center and cloud computing infrastructure solutions on a global scale. The company's core revenue model centers on designing, manufacturing, and selling a diversified portfolio of enterprise-grade hardware, including high-performance servers, advanced storage systems, and integrated hyperconverged infrastructure. Its offerings are critical for enabling digital transformation, supporting artificial intelligence workloads, and managing vast data repositories for a diverse client base. Within the competitive technology hardware sector, Inspur has established a strong position, particularly in the Chinese market, by catering to the substantial needs of government entities and large corporate enterprises. The company's strategic focus on developing solutions for emerging technologies like AI and cloud platforms positions it to capitalize on ongoing IT modernization trends. Its market standing is reinforced by deep-rooted relationships and a reputation for providing robust, scalable infrastructure essential for national and commercial digital initiatives.

Revenue Profitability And Efficiency

For the fiscal year, Inspur reported substantial revenue of approximately CNY 114.8 billion. The company achieved a net income of CNY 2.29 billion, translating to a net profit margin of roughly 2.0%, indicating relatively thin profitability on its high sales volume. Operating cash flow was positive at CNY 98.0 million, though this was significantly lower than net income, suggesting potential timing differences in working capital movements or substantial non-cash expenses. Capital expenditures of CNY -247.8 million reflect ongoing investments to maintain and upgrade its production and technological capabilities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 1.56, providing a clear measure of its earnings power on a per-share basis. The relationship between operating cash flow and capital expenditures indicates the company is generating sufficient cash to cover its investments, though the modest operating cash flow figure warrants attention to the sustainability of its internal funding for future growth initiatives. The efficiency of its capital allocation in generating returns for shareholders is a key area for ongoing analysis.

Balance Sheet And Financial Health

Inspur maintains a solid liquidity position with cash and cash equivalents of CNY 7.33 billion. Total debt is reported at CNY 7.23 billion, resulting in a net cash position, which signifies a robust and conservative balance sheet structure. This strong financial health provides the company with significant flexibility to navigate market cycles, invest in research and development, and pursue strategic opportunities without excessive leverage-related risks.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.16. This payout, against an EPS of CNY 1.56, suggests a conservative dividend policy with a payout ratio that allows for substantial earnings retention to fund future business expansion. The growth trajectory is intrinsically linked to corporate and government spending on IT infrastructure, particularly in cloud computing and AI, which are key growth drivers for the industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 95.5 billion, the market valuation reflects investor expectations for the company's future performance within the dynamic technology hardware sector. The stock's beta of 1.48 indicates higher volatility than the broader market, which is typical for technology companies and suggests that its price is sensitive to market sentiment and sector-specific news. The valuation incorporates prospects for continued demand in its core markets.

Strategic Advantages And Outlook

Inspur's strategic advantages include its entrenched position as a key domestic supplier of critical IT infrastructure in China, particularly to government and enterprise clients. Its comprehensive product portfolio addressing servers, storage, and AI solutions aligns with long-term technological trends. The outlook is tied to national policies promoting technological self-sufficiency and digitalization. Key challenges include intense global competition and the cyclical nature of capital expenditure in the technology sector, which could impact future revenue stability.

Sources

Company FilingsPublic Financial Data

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