investorscraft@gmail.com

Intrinsic ValueBeyondsoft Corporation (002649.SZ)

Previous Close$13.95
Intrinsic Value
Upside potential
Previous Close
$13.95

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

Beyondsoft Corporation operates as a comprehensive IT consulting and solutions provider with a global footprint, specializing in delivering sophisticated digital transformation services. The company generates revenue through a diversified portfolio including proprietary platforms like the Big Data Control Platform and Ether Bot Platform, alongside IT outsourcing, testing, and internationalization services. Its business model combines project-based consulting with platform-as-a-service offerings, catering to a broad spectrum of industries from high-tech and eCommerce to finance, healthcare, and manufacturing. This positions Beyondsoft at the intersection of enterprise software development and practical AI application deployment. The firm has established a significant market position within China's competitive technology services sector by focusing on integrated data governance, artificial intelligence solutions, and Internet of Things applications. Its service offerings are particularly relevant for enterprises seeking to leverage big data analytics and automation to enhance operational efficiency. Beyondsoft's long-standing presence since 1995 provides it with deep industry relationships and accumulated technical expertise, distinguishing it from newer entrants. The company's strategic emphasis on developing proprietary platforms indicates a shift towards higher-margin, scalable solutions rather than purely labor-intensive IT services.

Revenue Profitability And Efficiency

Beyondsoft reported revenue of CNY 6.90 billion for the period, demonstrating its substantial scale in the IT services market. The company achieved net income of CNY 124 million, translating to a net margin of approximately 1.8%, reflecting the competitive nature of the IT services industry. Operating cash flow of CNY 202 million significantly exceeded net income, indicating healthy cash conversion from operations. Capital expenditures of CNY 63 million were modest relative to revenue, suggesting an asset-light business model typical of service-oriented technology firms.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 0.21, providing a baseline measure of shareholder returns. With substantial cash holdings exceeding CNY 2 billion against total debt of approximately CNY 396 million, Beyondsoft maintains a conservative financial structure. The modest capital expenditure requirements relative to operating cash flow generation suggest efficient deployment of capital toward growth initiatives rather than heavy infrastructure investments, supporting returns on invested capital.

Balance Sheet And Financial Health

Beyondsoft maintains a robust balance sheet with cash and equivalents of CNY 2.08 billion, providing significant liquidity and financial flexibility. Total debt of CNY 396 million represents a conservative leverage profile, with net cash position exceeding CNY 1.68 billion. This strong liquidity position supports ongoing operations and strategic investments without reliance on external financing. The company's financial health appears solid, with ample resources to weather economic cycles and pursue growth opportunities.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through its dividend policy, distributing CNY 0.171 per share. With a market capitalization of approximately CNY 8.27 billion, the dividend yield can be calculated relative to the current share price. The balance between reinvesting in growth initiatives, particularly in AI and big data platforms, and returning capital to shareholders reflects a mature company approach to capital allocation in the competitive technology services sector.

Valuation And Market Expectations

Trading on the Shenzhen Stock Exchange with a market capitalization of CNY 8.27 billion, Beyondsoft's valuation reflects investor expectations for continued execution in the IT services market. The company's beta of 0.394 suggests lower volatility compared to the broader market, potentially indicating perceived stability within its business model. Valuation metrics would typically be assessed relative to earnings and growth prospects in the rapidly evolving technology services landscape.

Strategic Advantages And Outlook

Beyondsoft's strategic advantages include its diversified industry exposure, proprietary technology platforms, and established client relationships developed since 1995. The company's focus on high-growth areas like AI, big data, and IoT positions it to benefit from ongoing digital transformation trends. However, the competitive IT services landscape requires continuous innovation and adaptation. The outlook depends on Beyondsoft's ability to maintain relevance amid technological shifts while leveraging its strong balance sheet for strategic initiatives.

Sources

Company financial statementsStock 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