investorscraft@gmail.com

Intrinsic ValueKingdee International Software Group Company Limited (0268.HK)

Previous CloseHK$12.95
Intrinsic Value
Upside potential
Previous Close
HK$12.95

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

Kingdee International Software Group is a prominent enterprise software provider headquartered in Shenzhen, China, operating primarily in the enterprise resource planning (ERP) and cloud services sectors. The company generates revenue through a multi-faceted approach, including the sale of software and hardware products, provision of implementation and consulting services, and a growing cloud services subscription model. Its core offerings serve a diverse clientele of enterprises, government agencies, and organizations globally, positioning it as a key domestic player in China's competitive technology landscape. The company's operations are segmented into ERP and related services, cloud services, and a smaller investment properties segment, reflecting a strategic focus on its core software expertise while maintaining ancillary assets. This structure allows Kingdee to address the digital transformation needs of businesses across various industries, competing with both international giants and local firms in a rapidly evolving market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 6.26 billion for the period but recorded a net loss of HKD 142 million, indicating significant pressure on profitability. Despite the bottom-line loss, it generated a robust HKD 933.5 million in operating cash flow, demonstrating solid cash conversion from its core operations. Capital expenditures of HKD 191 million were focused on sustaining and growing its business infrastructure.

Earnings Power And Capital Efficiency

Kingdee's diluted EPS of -HKD 0.0401 reflects its current lack of earnings power, as investments and competitive pressures likely impacted margins. The substantial operating cash flow relative to its net loss suggests non-cash charges are affecting reported income. The company's capital allocation appears directed toward growth initiatives rather than immediate profitability, as seen in its negative earnings and ongoing investments.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 1.53 billion in cash and equivalents against total debt of HKD 253 million, resulting in a net cash position. This conservative leverage profile provides financial flexibility to navigate its current loss-making period and fund strategic investments. The balance sheet structure supports ongoing operations and potential growth initiatives without significant financial risk.

Growth Trends And Dividend Policy

With a market capitalization of approximately HKD 57.4 billion, the market appears to be pricing in future growth from its cloud transition despite current losses. The company paid no dividend during the period, consistent with its reinvestment strategy to fund expansion and its shift toward cloud-based services. This aligns with growth-stage technology companies prioritizing capital allocation toward future market positioning.

Valuation And Market Expectations

The market valuation implies significant growth expectations, particularly for the cloud services segment, as the company trades at a premium despite negative earnings. A beta of 1.276 indicates higher volatility than the market, reflecting investor perception of its growth potential and sector risks. Valuation metrics are primarily driven by future cash flow projections rather than current profitability.

Strategic Advantages And Outlook

Kingdee's strategic advantages include its established presence in China's ERP market, diversified service offerings, and ongoing transition to cloud-based solutions. The outlook depends on successfully executing its cloud strategy to improve profitability while competing in a dynamic sector. Its strong balance sheet provides a cushion to navigate this transition and invest in competitive differentiation.

Sources

Company DescriptionFinancial Data Provided

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