investorscraft@gmail.com

Intrinsic ValueWisesoft Co., Ltd. (002253.SZ)

Previous Close$11.50
Intrinsic Value
Upside potential
Previous Close
$11.50

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

Wisesoft Co., Ltd. operates as a specialized software developer focusing on two distinct technological domains: aviation traffic control systems and 3D facial recognition solutions. The company's core revenue model is built on developing and selling proprietary software systems, integrated hardware-software products, and related services to government and enterprise clients in China. In the aviation sector, it provides critical infrastructure including smart airport products, air traffic control automation systems, and low-altitude surveillance management solutions, positioning itself as a niche supplier to China's growing aviation industry. Under its artificial intelligence segment, Wisesoft has developed a suite of 3D facial recognition products, such as recognition engines, big data platforms, and integrated investigation systems, targeting security and access control applications for campuses, railways, and other public spaces. The company operates in the highly specialized intersection of defense, public security, and transportation infrastructure, relying on technological expertise and government relationships. Its market position is that of a specialized domestic player, catering to specific national needs in airspace management and biometric security, rather than competing in mass-market software applications.

Revenue Profitability And Efficiency

For the fiscal period, Wisesoft reported revenue of CNY 165.3 million while recording a significant net loss of CNY -72.3 million. The company's negative earnings per share of CNY -0.32 reflects substantial profitability challenges. However, it generated positive operating cash flow of CNY 34.7 million, indicating some ability to convert sales into cash despite the reported accounting loss. Capital expenditures of CNY -14.9 million suggest ongoing investment in its technological infrastructure.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained, as evidenced by the substantial net loss. The positive operating cash flow provides a modest buffer, but the negative net income indicates operational inefficiencies or potentially high research and development costs relative to revenue generation. The capital expenditure level represents a meaningful investment relative to the company's revenue base, reflecting the capital-intensive nature of developing advanced recognition and control systems.

Balance Sheet And Financial Health

Wisesoft maintains a cash position of CNY 135.5 million against total debt of CNY 81.9 million, providing a reasonable liquidity cushion. The cash-to-debt ratio suggests the company has adequate short-term financial flexibility. With a market capitalization of approximately CNY 2.45 billion, the balance sheet structure appears manageable, though the ongoing losses could pressure financial health if sustained over multiple periods.

Growth Trends And Dividend Policy

Current financial performance does not indicate strong growth momentum, with the company operating at a loss. The absence of a dividend payment aligns with the company's loss-making position and likely reflects a strategy of retaining capital for reinvestment in technology development and business stabilization. The focus appears to be on navigating current challenges rather than shareholder returns.

Valuation And Market Expectations

The market capitalization of approximately CNY 2.45 billion suggests investors are attributing value to the company's technological assets and market positioning despite current profitability challenges. The beta of 0.82 indicates lower volatility than the broader market, possibly reflecting the specialized nature of its business segments. Valuation metrics based on earnings are not meaningful given the negative profitability.

Strategic Advantages And Outlook

Wisesoft's strategic advantages lie in its specialized expertise in niche domains where regulatory barriers and technical complexity limit competition. Its dual focus on aviation systems and facial recognition aligns with national priorities in infrastructure and security. The outlook depends on the company's ability to monetize its technological investments, improve operational efficiency, and secure larger contracts in its target markets to return to profitability.

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