investorscraft@gmail.com

Intrinsic ValueAnhui Wantong Technology Co.,Ltd. (002331.SZ)

Previous Close$9.78
Intrinsic Value
Upside potential
Previous Close
$9.78

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

Anhui Wantong Technology operates as a specialized provider of transportation information system integration and application software development within China's technology sector. The company generates revenue through designing, implementing, and maintaining comprehensive digital solutions for critical infrastructure projects, primarily serving expressways, port terminals, and urban intelligent transportation networks. Its business model combines project-based system integration with ongoing software development and operational support services, creating multiple revenue streams from both initial implementations and long-term maintenance contracts. Within China's competitive technology landscape, Wantong Technology has established a niche position by focusing on transportation and logistics verticals, extending its expertise to adjacent sectors including justice, taxation, insurance, and education. The company leverages its founding legacy dating back to 1999 to demonstrate domain expertise in developing customized information systems that address specific operational challenges across transportation infrastructure. This specialized focus differentiates Wantong from broader software providers and positions it as an integrated solutions partner for public and private sector clients undertaking digital transformation of transportation networks.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.21 billion for the fiscal period, achieving net income of CNY 36.9 million. This translates to a net profit margin of approximately 3.0%, indicating relatively thin profitability despite substantial revenue generation. Operating cash flow of CNY 112.2 million significantly exceeded net income, suggesting healthy cash conversion from operations. Capital expenditures of CNY 16.1 million represent a moderate investment level relative to the company's operational scale.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.09, reflecting the company's earnings capacity relative to its equity base. The substantial cash flow from operations relative to net income indicates strong underlying earnings quality and efficient working capital management. The company demonstrates adequate capital efficiency with operating cash flow covering capital expenditures by nearly seven times, providing financial flexibility for both maintenance and strategic investments.

Balance Sheet And Financial Health

Wantong Technology maintains a robust balance sheet with cash and equivalents of CNY 914.1 million, representing significant liquidity. Total debt of CNY 169.0 million results in a conservative debt-to-equity profile, with cash reserves substantially exceeding outstanding obligations. This strong liquidity position provides ample buffer for operational needs and potential strategic initiatives without requiring external financing.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.03 per share. This dividend payout represents approximately 33% of diluted EPS, indicating a balanced approach to capital allocation between shareholder returns and retained earnings for business development. The company's growth trajectory appears focused on organic expansion within its specialized transportation technology verticals.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.52 billion, the company trades at a price-to-earnings multiple derived from its current earnings capacity. The beta of 0.884 suggests moderately lower volatility compared to the broader market, potentially reflecting the company's established niche position and predictable business model within government-influenced infrastructure sectors.

Strategic Advantages And Outlook

Wantong Technology's primary strategic advantage lies in its deep domain expertise within China's transportation infrastructure sector, supported by over two decades of operational experience. The company's focus on system integration for critical infrastructure projects provides some insulation from pure software competition. Future prospects will likely depend on continued government investment in transportation digitalization and the company's ability to expand its service offerings within existing client relationships while maintaining profitability.

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