investorscraft@gmail.com

Intrinsic ValueBeijing ZZNode Technologies Co., Ltd. (003007.SZ)

Previous Close$44.16
Intrinsic Value
Upside potential
Previous Close
$44.16

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 ZZNode Technologies operates as a specialized software provider focusing on telecommunications and IT operation management solutions within China's competitive technology services sector. The company generates revenue primarily through the development, licensing, and implementation of proprietary telecom operation support software, complemented by ongoing technical services and maintenance contracts. Its core offerings are designed to help clients manage complex network infrastructures, optimize operational efficiency, and maintain system reliability across critical communication platforms. ZZNode serves a diverse client base spanning radio and television broadcasters, railway systems, financial institutions, and other enterprise sectors requiring robust operational support systems. The company occupies a niche position in China's domestic software market, competing against both larger integrated IT service providers and specialized software developers. Its market positioning leverages deep domain expertise in telecommunications infrastructure management, which remains essential as China continues to expand and modernize its digital networks. This specialization allows ZZNode to address specific operational challenges faced by infrastructure-heavy industries undergoing digital transformation.

Revenue Profitability And Efficiency

For FY 2023, the company reported revenue of CNY 436.0 million, demonstrating its operational scale within its niche market. Net income reached CNY 77.9 million, translating to a healthy net profit margin of approximately 17.9%, indicating effective cost management relative to its revenue base. The modest operating cash flow of CNY 13.6 million, however, suggests potential timing differences in collections or working capital requirements that merit monitoring for sustainability.

Earnings Power And Capital Efficiency

ZZNode demonstrated solid earnings power with diluted EPS of CNY 0.76 for the fiscal year. The company maintained a capital-light model, as evidenced by minimal capital expenditures of CNY -14.5 million. This operational profile suggests the business does not require significant ongoing capital investment to maintain its software-based service offerings, potentially supporting higher returns on invested capital over time.

Balance Sheet And Financial Health

The company maintains a strong balance sheet position with substantial cash and equivalents of CNY 188.3 million against minimal total debt of CNY 5.7 million. This significant net cash position provides considerable financial flexibility and a robust buffer against market volatility. The low debt level indicates a conservative financial strategy and reduces financial risk exposure.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend per share of CNY 0.06487 for the fiscal year. This dividend distribution, coupled with the company's profitable operations and strong cash position, suggests a commitment to returning capital to shareholders while maintaining financial stability for potential future growth initiatives within its specialized software domains.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.55 billion, the market values the company at a significant premium to its annual revenue, reflecting expectations for future growth in China's telecommunications software sector. The beta of 0.48 indicates lower volatility compared to the broader market, potentially suggesting investor perception of stable, predictable business operations within its niche market segment.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on telecommunications operation support systems, serving critical infrastructure sectors in China. Its deep domain expertise and established client relationships provide competitive barriers. The outlook depends on continued digitalization investments in China's telecom and infrastructure sectors, with the company's strong balance sheet positioning it to capitalize on selective growth opportunities while navigating sector-specific challenges.

Sources

Annual ReportShenzhen 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