investorscraft@gmail.com

Intrinsic ValueCETC Cyberspace Security Technology Co., Ltd. (002268.SZ)

Previous Close$19.26
Intrinsic Value
Upside potential
Previous Close
$19.26

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

CETC Cyberspace Security Technology Co., Ltd. operates as a specialized provider in China's critical network information security sector, focusing on advanced cryptography technology and comprehensive security solutions. As part of the China Electronics Technology Group Corporation ecosystem, the company delivers sophisticated security integration services and proprietary technologies that protect vital digital infrastructure across government, military, and enterprise domains. Its core revenue model combines project-based security system implementations with ongoing maintenance and technical support services, positioning it within China's strategically important cybersecurity industrial complex. The company maintains a distinctive market position by leveraging state-affiliated relationships and deep technical expertise in cryptographic applications, serving clients with high-security requirements in sensitive sectors. This specialization creates significant barriers to entry while aligning with national cybersecurity priorities and technological self-sufficiency initiatives. The firm's headquarters in Chengdu places it within a growing regional technology hub, enhancing its access to talent and collaborative opportunities within China's broader digital security ecosystem.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 2.47 billion for the period, demonstrating its substantial scale within the specialized cybersecurity domain. Net income reached CNY 158 million, translating to a net margin of roughly 6.4%, reflecting the competitive nature of security services despite the specialized technology focus. Notably, operating cash flow was negative at CNY -450 million, while capital expenditures amounted to CNY -96 million, indicating potential timing differences in project payments or significant working capital requirements for ongoing security implementations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.19, representing the company's earnings capacity relative to its 846 million outstanding shares. The negative operating cash flow relative to positive net income suggests potential challenges in cash conversion efficiency, possibly due to extended payment terms with government or enterprise clients. The capital expenditure intensity appears moderate relative to revenue, typical for technology services firms that rely more on human capital than heavy infrastructure investments.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of approximately CNY 1.95 billion, providing substantial financial flexibility. Total debt is modest at CNY 176 million, resulting in a conservative debt-to-equity profile that underscores financial stability. This robust cash position relative to moderate debt levels indicates a low-risk financial structure, potentially supporting future investments in technology development or strategic initiatives without significant leverage concerns.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.06, representing a payout ratio of approximately 32% based on diluted EPS. This balanced approach to capital allocation suggests management's focus on maintaining investor returns while retaining earnings for business development. The cybersecurity sector's growth trajectory, driven by increasing digitalization and security requirements in China, provides a favorable backdrop for future expansion opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.9 billion, the company trades at a price-to-earnings multiple that reflects investor expectations for continued relevance in China's cybersecurity landscape. The beta of 0.655 indicates lower volatility compared to the broader market, potentially reflecting the defensive characteristics of its government and enterprise-focused security business. Market valuation appears to incorporate expectations for sustained demand within China's strategically prioritized cybersecurity sector.

Strategic Advantages And Outlook

The company's strategic positioning within China's state-affiliated technology ecosystem provides significant advantages in accessing sensitive government and defense contracts. Its specialization in cryptography and security integration creates technical barriers to entry that support sustainable competitive positioning. The outlook remains tied to China's continued investment in national cybersecurity infrastructure and technological sovereignty initiatives, though execution efficiency and cash flow management will be critical monitoring points for sustained performance.

Sources

Company filingsMarket 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