investorscraft@gmail.com

Intrinsic ValueDHC Software Co.,Ltd. (002065.SZ)

Previous Close$9.70
Intrinsic Value
Upside potential
Previous Close
$9.70

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

DHC Software operates as a comprehensive information technology solutions provider in China, specializing in software applications and system integration services. The company serves multiple critical sectors with its core offerings centered around healthcare digitization, financial technology, and smart city infrastructure. Its healthcare portfolio includes hospital digital information systems and medical insurance payment platforms, while its financial technology solutions encompass commercial banking integration and supply chain finance platforms. DHC has established a significant market position by addressing the digital transformation needs of both public and private sector clients across China. The company leverages its extensive service capabilities, which range from big data platform construction to network security products, to create integrated solutions that address complex technological challenges. This diversified approach across high-growth verticals provides DHC with multiple revenue streams and reduces dependency on any single market segment, while its long-standing presence since 2001 has built substantial client relationships and institutional knowledge.

Revenue Profitability And Efficiency

DHC Software generated revenue of CNY 13.3 billion for the period, demonstrating substantial scale in its operations. The company achieved net income of CNY 500 million, resulting in a net profit margin of approximately 3.8%, which reflects the competitive nature of the IT services sector in China. Operating cash flow was healthy at CNY 793 million, significantly exceeding capital expenditures of CNY 181 million, indicating efficient cash generation from core business activities and prudent investment in maintaining technological infrastructure.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.16, translating its operational performance to shareholder returns. DHC's operating cash flow coverage of capital expenditures demonstrates adequate reinvestment capacity for future growth initiatives. The earnings power is supported by the company's diverse service portfolio across healthcare, finance, and government sectors, though margin pressures typical of system integration businesses may constrain absolute profitability metrics relative to pure software companies.

Balance Sheet And Financial Health

DHC maintains a solid liquidity position with cash and equivalents of CNY 2.0 billion against total debt of CNY 5.8 billion. The debt level indicates some leverage in the capital structure, which may support business expansion but requires monitoring given the company's moderate profitability. The balance sheet supports ongoing operations and strategic investments in high-growth areas like healthcare digitization and smart city solutions.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.05, representing a payout ratio of approximately 31% based on diluted EPS. This balanced approach retains sufficient earnings for reinvestment while providing income to investors. Growth prospects are tied to China's continued digital transformation across healthcare, financial services, and urban infrastructure, though specific historical growth rates are not verifiable from the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 31.5 billion, the company trades at a price-to-earnings ratio of around 63 based on current earnings, suggesting market expectations for future growth potential. The beta of 0.27 indicates lower volatility compared to the broader market, which may reflect the company's established position and diversified client base across government and enterprise sectors.

Strategic Advantages And Outlook

DHC's strategic advantages include its comprehensive service portfolio, established client relationships, and focus on high-growth sectors like healthcare IT and smart cities. The outlook is supported by China's ongoing digitalization initiatives, though competitive pressures and margin compression remain challenges. The company's scale and integration capabilities position it to benefit from large-scale government and enterprise digital transformation projects across its target markets.

Sources

Company description and financial data provided

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