investorscraft@gmail.com

Intrinsic ValueBeijing Shiji Information Technology Co., Ltd. (002153.SZ)

Previous Close$12.80
Intrinsic Value
Upside potential
Previous Close
$12.80

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

Beijing Shiji Information Technology operates as a specialized software provider delivering comprehensive technology solutions primarily to the hospitality, food service, retail, and entertainment sectors. The company's core revenue model centers on licensing proprietary software platforms, providing ongoing IT services, and supplying integrated hardware systems. Its diverse product portfolio encompasses cloud-based property management systems, point-of-sale software, payment processing gateways, and sophisticated data management tools that facilitate operational efficiency for businesses. Within China's competitive enterprise software landscape, Shiji has established a strong presence by focusing on vertical-specific solutions that address the unique digital transformation needs of service-oriented industries. The company leverages its long-standing industry expertise, developed since its 1995 founding, to maintain strategic relationships with major hotel groups and restaurant chains. Its international operations further demonstrate an ability to adapt solutions for global markets, although domestic operations likely remain the primary revenue contributor. Shiji's market position is characterized by its deep domain knowledge and integrated ecosystem approach, which creates significant switching costs for clients and provides a defensive moat against generic software competitors.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 2.95 billion for the period but reported a net loss of CNY 198.8 million, indicating profitability challenges. Operating cash flow was positive at CNY 67.1 million, though substantial capital expenditures of CNY 428.1 million significantly exceeded operating cash generation. This negative free cash flow suggests heavy investment in product development or infrastructure, which may pressure near-term financial performance while potentially positioning the company for future growth.

Earnings Power And Capital Efficiency

Shiji's earnings power appears constrained currently, with diluted EPS of -CNY 0.0728 reflecting the net loss position. The significant gap between operating cash flow and capital expenditures indicates aggressive investment in long-term assets, which may be aimed at expanding the company's technological capabilities or market reach. The capital intensity of these investments suggests a strategic focus on growth over immediate profitability, with returns expected to materialize over a longer horizon.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with cash and equivalents of CNY 4.24 billion, providing substantial financial flexibility. Total debt is minimal at approximately CNY 38.5 million, resulting in a conservative leverage profile. This strong balance sheet supports the company's ability to weather current profitability challenges and continue strategic investments without significant financial strain, positioning it well for navigating industry cycles.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a nominal dividend payment of CNY 0.01 per share, signaling management's commitment to shareholder returns. The substantial capital investment program suggests a focus on long-term growth initiatives, potentially in cloud services or international expansion. The balance between maintaining dividends and funding growth investments indicates a strategy aimed at balancing immediate shareholder returns with future value creation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 30.9 billion, the market appears to be valuing Shiji based on its strategic position in growing software verticals rather than current earnings. The beta of 1.48 indicates higher volatility than the broader market, reflecting investor perception of both growth potential and execution risks. This valuation suggests expectations for future profitability improvement and successful monetization of current investments.

Strategic Advantages And Outlook

Shiji's primary strategic advantages include its deep industry specialization, established client relationships, and integrated software-hardware offerings. The outlook depends on the company's ability to translate significant capital investments into sustainable revenue growth and improved profitability. Success will likely hinge on effective execution in core verticals, efficient scaling of cloud-based solutions, and navigating competitive pressures in China's enterprise software market while maintaining financial discipline.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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